{"text_format":"1","workbook":"xlsx","n_sheets":21,"sheets":["Content","Summary","Inputs - Partnership","Inputs - Tax","Inputs - Financing","Merchant curves","Partnership Pre-tax Cash Flow","Partnership Income and ITC","Allocation to partners","Back Leverage Debt sizing","TE Construction Financing","Back Leverage Construction Fin","Sponsor Waterfall","Timing Exercise","Development Fee","Timing","Construction","Equity","Dep","Waterfall","Debt"],"not_rendered":{"charts":2,"images":4,"macros":1,"external_links":3,"defined_names":283,"comments":7,"pivot_tables":0},"unopened":[],"bounds":{"document_bytes":16777216,"sheet_cells":100000,"rows_first":2000,"rows_last":500,"rows_between":2000,"halvings":0,"cell_chars":16384,"cell_head_chars":4096},"cells_cut":0,"cells_raw":0,"read":"whole","date_system":"1900"}

{"sheet":"Content","index":0,"n_rows":88,"n_cols":13,"rows_kept":88,"cut":false,"hidden":false,"merged":[]}
[]
[null,null,"Content"]
[null,null,null,null,null," Colour Codes ",null,null,null,null," File Name: ",null,{"$f":"IFERROR(File_name(),\"\")","v":""}]
[null,null,"checks & questions",null,null,null," Inputs ",null,"1234567890"]
[null,null,null,null,null,null," Section Titles ",null,"TITLE ROW",null," Last Save Date ",null,{"$f":"IFERROR(lastsaved(),\"\")","v":""}]
[null,null,"Summary",null,null,null," Sum Column ",null,"1000000000"]
[null,null,null,"Sources & Uses of funds",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,null,null,null," False or 0 ",null,{"$f":"1=2","v":false}]
[null,null,"Inputs - Partnership",null,null,null," Other Sheet Links ",null,"|||||||||||||||||||"]
[null,null,null,"Timing"]
[null,null,null,"Construction"]
[null,null,null,"Generation"]
[null,null,null,"Fixed costs"]
[]
[null,null,"Inputs - Tax"]
[null,null,null,"Depreciation Basis"]
[null,null,null,"MACRS depreciation schedule (half-year convention)"]
[null,null,null,"Tax Rates"]
[]
[]
[null,null,"Inputs - Financing"]
[null,null,null,"Equity"]
[]
[null,null,"Merchant curves"]
[null,null,null,"Wood Mackenzie: 2022 base case Caiso zp26"]
[null,null,null,"Inflation"]
[]
[null,null,"Timing"]
[null,null,null,"Tax equity"]
[]
[null,null,"Partnership Cash Flow"]
[null,null,null,"Generation at P50"]
[null,null,null,"Revenue"]
[null,null,null,"Operating costs"]
[null,null,null,"Construction"]
[null,null,null,"Unlevered IRR and Cash Flow at P50"]
[null,null,null,"Generation at P99"]
[null,null,null,"Revenue at P99"]
[null,null,null,"Capex"]
[]
[null,null,"Partnership Income and ITC"]
[null,null,null,"ITC"]
[null,null,null,"Depreciation"]
[null,null,null,"Partnership income"]
[]
[null,null,"Allocation to partners"]
[null,null,null,"Transferred variables"]
[null,null,null,"Contribution"]
[null,null,null,"Income allocation"]
[null,null,null,"Preferred yield"]
[null,null,null,"Cash flow allocation"]
[null,null,null,"Cash flow"]
[]
[null,null,"Back Leverage Debt sizing"]
[null,null,null,"P50 debt sizing"]
[null,null,null,"P99 debt sizing"]
[null,null,null,"Applied Debt and Repayments"]
[]
[null,null,"TE Construction Financing"]
[null,null,null,"Transferred Data"]
[null,null,null,"TE Partner Sources and Uses Summary"]
[null,null,null,"TE Partner Period by Period"]
[]
[null,null,"Back Leverage Construction Fin"]
[null,null,null,"Transferred Data"]
[null,null,null,"Sponsor Partner Sources and Uses Summary"]
[null,null,null,"Sponsor Funding Period by Period"]
[]
[null,null,"Back Leverage Waterfall"]
[null,null,null,"Transferred Variables"]
[null,null,null,"After Tax"]
[null,null,null,"Debt service reserve letter of credit"]
[]
[null,null,"Construction"]
[]
[null,null,"Equity"]
[]
[null,null,"Dep"]
[]
[null,null,"Waterfall"]
[null,null,null,"Calendar year"]
[null,null,null,"Days in Quarter"]
[null,null,null,"Construction Quarter"]
[null,null,null,"Operations Quarter"]
[null,null,null,"Operations Year"]
[null,null,null,"Escalation Counter"]
[]
[null,null,"Debt"]

{"sheet":"Summary","index":1,"n_rows":36,"n_cols":17,"rows_kept":36,"cut":false,"hidden":false,"merged":[]}
["          "]
[]
[null,"Sources & Uses of funds"]
[null,null,null,null,"Financial","Commercial",null,null,"Contribution Ratio",null,{"$f":"'Inputs - Financing'!F17","v":1.2},null,null,"Operation"]
[null,null,null,null,"Close","Operation",null,null,null,null,null,null,null,null,"Total DC Capacity","MWp",{"$f":"'Inputs - Partnership'!E52","v":225}]
[null,null,"Uses of funds",null,null,null,null,null,"Unlevered IRR",null,null,null,null,null,"Total Cost","USD 000",{"$f":"'TE Construction Financing'!H14","v":292950}]
[null,null,null,"Development",{"$f":"'TE Construction Financing'!H12","v":0},{"$f":"E7","v":0},null,null,"Pre-tax IRR",null,{"$f":"'Partnership Pre-tax Cash Flow'!H129","v":0},null,null,null,"Cost/kWp","$/kWp",{"$f":"Q6/Q5","v":1302}]
[null,null,null,"Capex",{"$f":"'Back Leverage Construction Fin'!H13","v":292950},{"$f":"E8","v":292950},null,null,"Hypothetical after tax - No Tax on Dev Fee",null,{"$f":"'Partnership Income and ITC'!F130","v":{"$error":"#NUM!"}}]
[null,null,null,"IDC on Equity Bridge",{"$f":"'TE Construction Financing'!H31","v":3073.7662370771654},{"$f":"E9","v":3073.7662370771654},null,null,"Hypothetical after tax - Tax on Dev Fee",null,{"$f":"'Partnership Income and ITC'!F133","v":{"$error":"#NUM!"}},null,null,null,"P50 Yield","kWh/kWp",{"$f":"'Partnership Pre-tax Cash Flow'!E23*'Partnership Pre-tax Cash Flow'!E27*8760/'Partnership Pre-tax Cash Flow'!E23","v":2785.68}]
[null,null,null,"Fees on Equity Brige",{"$f":"'TE Construction Financing'!H32+'TE Construction Financing'!H33","v":2716.07306954767},{"$f":"E10","v":2716.07306954767},null,null,null,null,null,null,null,null,"Capacity Factor","%",{"$f":"'Partnership Pre-tax Cash Flow'!E27","v":0.318}]
[null,null,null,"IDC on Back Leverage",{"$f":"'Back Leverage Construction Fin'!H28","v":1307.1723192629099},1307.1723192629099,null,null,"Hypothetical After-tax - Development Fee as Cost",null,{"$f":"'Partnership Income and ITC'!F142","v":{"$error":"#NUM!"}}]
[null,null,null,"Fees on Back Leverage",{"$f":"'Back Leverage Construction Fin'!H29+'Back Leverage Construction Fin'!H30","v":2612.0624565005314},2612.0624565005314,null,null,"Hypothetical After-tax and Development Fee",null,null,null,null,null,"First Year O&M","USD 000",{"$f":"-'Partnership Pre-tax Cash Flow'!Q100*4","v":3124.0056831120219}]
[null,null,null,"Total Uses",{"$f":"SUM(E7:E12)","v":302659.07408238831},302659.07408238831,null,null,null,null,null,null,null,null,"Cost per kW-year","USD/kWp",{"$f":"Q12/Q5","v":13.884469702720097}]
[]
[null,null,"Sources of funds",null,null,null,null,null,"TE IRR - Pre Financing",null,{"$f":"'Allocation to partners'!I75","v":{"$error":"#NUM!"}},null,null,null,"Levelized Cost","USD/MWH"]
[null,null,null,"Tax Equity Bridge Loan",{"$f":"'TE Construction Financing'!H37","v":5500.3473412935937},null,null,null,"Sponsor pre tax",null,{"$f":"'Allocation to partners'!I91","v":{"$error":"#NUM!"}}]
[null,null,null,"Tax Equity Investment",{"$f":"'TE Construction Financing'!H38","v":289.49196533124206},{"$f":"E17+E16","v":5789.8393066248354},null,null,"Sponsor after tax",null,{"$f":"'Allocation to partners'!I100","v":{"$error":"#NUM!"}}]
[null,null,null,"Backleverage",{"$f":"'Back Leverage Construction Fin'!H34","v":0},{"$f":"E18","v":0}]
[null,null,null,"Sponsor equity",{"$f":"'Back Leverage Construction Fin'!H35","v":3919.2347757634416},{"$f":"E19","v":3919.2347757634416},null,null,"Back Leverage Debt IRR",null,{"$f":"'Sponsor Waterfall'!H34","v":{"$error":"#NUM!"}}]
[null,null,null,"Total Sources",{"$f":"SUM(E16:E19)","v":9709.074082388277},{"$f":"SUM(F16:F19)","v":9709.074082388277},null,null,"Pre-tax After Back Leverage",null,{"$f":"'Sponsor Waterfall'!H24","v":{"$error":"#NUM!"}}]
[null,null,null,null,null,null,null,null,"After-tax After Back Leverage",null,{"$f":"'Sponsor Waterfall'!H41","v":{"$error":"#NUM!"}}]
[null,null,"Partner Uses"]
[null,null,null,"TE Funding",{"$f":"'TE Construction Financing'!H30","v":0},{"$f":"E23","v":0},null,null,"Debt Applied",null,{"$f":"'Back Leverage Debt sizing'!E16","v":"P50"}]
[null,null,null,"Sponsor Funding",{"$f":"'Back Leverage Construction Fin'!H27","v":0},{"$f":"E24","v":0}]
[null,null,null,"IDC on Equity Bridge",{"$f":"'TE Construction Financing'!H31","v":3073.7662370771654},3073.7662370771654]
[null,null,null,"Fees on Equity Brige",{"$f":"'TE Construction Financing'!H32+'TE Construction Financing'!H33","v":2716.07306954767},2716.07306954767]
[null,null,null,"IDC on Back Leverage",{"$f":"'Back Leverage Construction Fin'!H28","v":1307.1723192629099},1307.1723192629099]
[null,null,null,"Fees on Back Leverage",{"$f":"'Back Leverage Construction Fin'!H29+'Back Leverage Construction Fin'!H30","v":2612.0624565005314},2612.0624565005314]
[null,null,null,"Total Uses",{"$f":"SUM(E23:E28)","v":9709.074082388277},9709.074082388277]
[]
[null,null,"Partner Sources"]
[null,null,null,"TE Bridge Loan",{"$f":"'TE Construction Financing'!H37","v":5500.3473412935937}]
[null,null,null,"Back Leverage",{"$f":"'Back Leverage Construction Fin'!H34","v":0},{"$f":"E33","v":0}]
[null,null,null,"TE Equity",{"$f":"'TE Construction Financing'!H38","v":289.49196533124206},{"$f":"E32+E34","v":5789.8393066248354}]
[null,null,null,"Sponsor Equity",{"$f":"'Back Leverage Construction Fin'!H35","v":3919.2347757634416},{"$f":"E35","v":3919.2347757634416}]
[null,null,null,"Total Sources",{"$f":"SUM(E32:E35)","v":9709.074082388277},{"$f":"SUM(F32:F35)","v":9709.074082388277}]

{"sheet":"Inputs - Partnership","index":2,"n_rows":120,"n_cols":18,"rows_kept":120,"cut":false,"hidden":false,"merged":[]}
["PARTNERSHIP INPUTS"]
[]
[null,"Timing"]
[]
[]
[null,null,"Month Before Start",null,"2019-12-31"]
[null,null,"Model Start",null,{"$f":"E6+1","v":"2020-01-01"}]
[]
[null,null,null,null,"Duration"]
[null,null,"Development",null,4]
[null,null,"End of Development",null,{"$f":"EOMONTH(E7,E10*3-1)","v":"2020-12-31"}]
[null,null,"Start of Construction",null,{"$f":"E11+1","v":"2021-01-01"}]
[null,null,"Construction",null,4]
[null,null,"End of Construction",null,{"$f":"EOMONTH(E12,E13*3-1)","v":"2021-12-31"}]
[null,null,"Commercial Operation",null,{"$f":"E14+1","v":"2022-01-01"}]
[null,null,"Operations",null,35]
[null,null,"End of Life",null,{"$f":"EOMONTH(E15,E16*12-1)","v":"2056-12-31"}]
[]
[null,"Construction"]
[]
[null,null,"Construction profile",null,"USD '000"]
[null,null,"Development","USD '000",14700]
[null,null,"Panels","USD '000",{"$f":"IF(E35,E33,E32)","v":202500}]
[null,null,"Balance of plant","USD '000",67500]
[null,null,"Interconnection","USD '000",9000]
[null,null,"Contingency","USD '000",{"$f":"SUM(E23:E25)*E49","v":13950}]
[null,null,"Total",null,{"$f":"SUM(E22:E26)","v":307650}]
[]
[null,null,"Panel Cost/kWp",null,{"$f":"E32/E52","v":900}]
[null,null,"Alternative Panel Cost/kWp",null,300]
[]
[null,null,"Panel Cost",null,202500]
[null,null,"Alternative Panel Cost",null,{"$f":"E30*E52","v":67500}]
[]
[null,null,"Alt Panel",null,false]
[]
[null,null,"Quarter",null,0,1,{"$f":"F37+1","v":2},{"$f":"G37+1","v":3},{"$f":"H37+1","v":4},5]
[null,null,"Development S-curve",{"$f":"SUM(F38:XFD38)","v":1},null,0.25,0.25,0.25,0.25]
[]
[]
[null,null,"Quarter",null,0,1,{"$f":"F41+1","v":2},{"$f":"G41+1","v":3},{"$f":"H41+1","v":4},5]
[null,null,"CapEx spend Schedule (excl. development)",{"$f":"SUM(F42:XFD42)","v":1},null,0.21000000000000002,0.28999999999999998,0.2,0.30000000000000004]
[]
[null,null,null,null,{"$f":"Dev_start","v":"2020-01-01"},{"$f":"Con_start","v":"2021-01-01"},{"$f":"EDATE(F44,1)","v":"2021-02-01"},"2021-03-01","2021-04-01","2021-05-01","2021-06-01","2021-07-01","2021-08-01","2021-09-01","2021-10-01","2021-11-01","2021-12-01",{"$f":"Op_start","v":"2022-01-01"}]
[null,null,"Period",null,null,1,2,3,4,5,6,7,8,9,10,11,12,13]
[null,null,"Percent",{"$f":"SUM(F46:XFD46)","v":1},null,0.05,0.1,0.06,0.15,0.09,0.05,0.08,0.05,7.0000000000000007E-2,0.15,0.05,0.1]
[]
[]
[null,null,"Contingency","%",0.05]
[]
[null,"Generation"]
[null,null,"Rated capacity","MWp",225]
[null,null,"Capacity Convertion Ratio (AC/DC ratio)","DC MWP/Mwac",1.24]
[null,null,"Rated capacity","Mwac",{"$f":"E52/E53","v":181.45161290322579}]
[null,null,null,null,null,null,"Annual production",null,"Production ratio"]
[null,null,null,null,null,null,{"$f":"$E$52*E57*8760","v":626778},"MWh",{"$f":"G56/$E$52","v":2785.68},"kWh/kW"]
[null,null,"P50 Capacity Factor - Using Mwac",null,0.318,null,{"$f":"$E$52*E58*8760","v":545967},"MWh",{"$f":"G57/$E$52","v":2426.52},"kWh/kW"]
[null,null,"P99 Capacity Factor - Using Mwax",null,0.27700000000000002]
[]
[null,null,"Degradation",null,6.0000000000000001E-3]
[null,null,"Availability",null,1]
[]
[]
[null,null,"Quarterly insolation","Total",1,{"$f":"E64+1","v":2},{"$f":"F64+1","v":3},{"$f":"G64+1","v":4}]
[null,null,"Percent",{"$f":"SUM(E65:H65)","v":1},0.2,0.32500000000000001,0.29399999999999998,0.18099999999999999]
[]
[null,null,"Price"]
[]
[null,null,"Start",null,"2021-12-31"]
[null,null,"End",null,{"$f":"EOMONTH(E69,E74*12)","v":"2036-12-31"}]
[null,null,"PPA 1"]
[]
[null,null,"Price","USD / MWh",38]
[null,null,"Tenor","Years",15]
[null,null,"Generation ","%",0.6]
[null,null,"Escalation","% p.a.",2.5000000000000001E-2]
[]
[null,null,"Security Requirements",null,""]
[null,null,"Once Executed ($/kWdc)","$/KWdc",70]
[null,null,"Step Up (per Annum)","$/KW",125]
[]
[null,null,"PPA 2"]
[null,null,"Start",null,{"$f":"Op_start","v":"2022-01-01"}]
[null,null,"End",null,{"$f":"EOMONTH(E83,E86*12)","v":"2042-01-31"}]
[null,null,"Price","USD / MWh",42.5]
[null,null,"Tenor","Years",20]
[null,null,"Generation ","%",0.35]
[]
[null,null,"Escalation","%",0]
[]
[null,null,"Merchant price (real)","<< see Merchant curves tab"]
[]
[null,null,"Renewable energy credits (REC)",null,null,null,"Start",null,{"$f":"G94","v":2022},{"$f":"I93+1","v":2023},2024,2025,2026,2027,2028,2029,2030,2031]
[null,null,"Tenor","Years",10,null,{"$f":"YEAR(Op_start)","v":2022},null,1.25,1.25,1.25,1.25,1.25,1.25,1.25,1.25,1.25,1.25]
[null,null,"Price","USD / kWh",1.25]
[]
[]
[null,"Fixed costs"]
[null,null,"Operating expense",null,"$ p.a.",null,"Escalation"]
[null,null,"Panel O&M","USD '000",40,null,2.5000000000000001E-2]
[null,null,"BoP O&M and site labor ","USD '000",125,null,0.02]
[null,null,"Operating expense","USD '000",71,null,0.02]
[null,null,"Maintenance","USD '000",83,null,0.02]
[null,null,"Asset management ","USD '000",250,null,0.02]
[null,null,"Community support ","USD '000",10,null,0.02]
[null,null,"3rd party services ","USD '000",200,null,0.02]
[]
[null,null,null,null,"Start","End"]
[null,null,"Maintenance Period",null,5,20]
[null,null,"Maintenance Date Range",null,{"$f":"EOMONTH(Op_start,E109*12)","v":"2027-01-31"},{"$f":"EOMONTH(Op_start,F109*12)","v":"2042-01-31"}]
[]
[null,null,"Property tax","USD '000",500,null,0]
[null,null,"Land","USD '000",500,null,0]
[]
["  ",null,"Insurance","%",5.0000000000000001E-3,null,0]
[null,null,"Project Cap Exp",null,{"$f":"SUM(E23:E26)","v":292950}]
[null,null,null,"USD '000",{"$f":"E116*E115","v":1464.75}]
[]
[null,"Constants"]
[null,null,"Quarters in Year","Quarters",4]

{"sheet":"Inputs - Tax","index":3,"n_rows":90,"n_cols":22,"rows_kept":90,"cut":false,"hidden":false,"merged":[]}
["          ",null,null,null,false]
[]
[null,"Depreciation Basis"]
[]
[null,null,"Categories"]
[null,null,"Construction capex",null,"Category"]
[null,null,{"$f":"'Inputs - Partnership'!C22","v":"Development"},null,1]
[null,null,{"$f":"'Inputs - Partnership'!C23","v":"Panels"},null,2]
[null,null,{"$f":"'Inputs - Partnership'!C24","v":"Balance of plant"},null,1]
[null,null,{"$f":"'Inputs - Partnership'!C25","v":"Interconnection"},null,2]
[null,null,{"$f":"'Inputs - Partnership'!C26","v":"Contingency"},null,2]
[null,null,"IDC",null,3]
[null,null,"Financing fees",null,3]
[]
[null,null,"Maintenance capex",null,"Category"]
[null,null,{"$f":"'Inputs - Partnership'!C103","v":"Maintenance"},null,1]
[]
[]
[null,"MACRS depreciation schedule (half-year convention)"]
[null,null,"Depreciation by year"]
[null,null,null,null,null,"Operation years"]
[null,null,null,null,{"$f":"D22","v":0},{"$f":"E22+1","v":1},2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17]
[null,null,5,"% p.a.",null,0.2,0.32,0.192,0.1152,0.1152,5.7599999999999998E-2]
[null,null,15,"% p.a.",null,0.05,9.5000000000000001E-2,8.5500000000000007E-2,7.6999999999999999E-2,6.93E-2,6.2300000000000001E-2,5.8999999999999997E-2,5.8999999999999997E-2,5.91E-2,5.8999999999999997E-2,5.91E-2,5.8999999999999997E-2,5.91E-2,5.8999999999999997E-2,5.91E-2,2.9499999999999998E-2]
[]
[null,null,"Declining Balance Factor",null,2]
[]
[null,null,"Full 5 year MACRS from VDB Caclculation","% p.a.",{"$f":"SUM(F28:J28)","v":0}]
[null,null,"1/2 Year 5 year MACRS from VDB Caclculation","% p.a."]
[]
[null,null,"Basis reduction from ITC",null,0.5]
[]
[null,"Tax Rates"]
[null,null,"Federal tax rate",null,0.21]
[]
[null,null,"Investment tax credit (ITC)"]
[null,null,"ITC eligibility",null,0.3]
[null,null,"% of total project cost eligible for ITC",null,0.96]
[null,null,"% not eligible for ITC",null,{"$f":"1-E38","v":4.0000000000000036E-2}]
[]
[null,null,"FMV tax basis step-up",null,0.25]
[]
[null,null,"Include Tax on Development Fee",null,false]
[null,null,"ITC Amortization ",null,false]
[null,null,"ITC Amortization Period",null,5]
[]
[]
[null,null,"Depreciation"]
[null,null,"% of basis eligible for 5-yr MACRS",null,0.96,{"$f":"E49*'Inputs - Tax'!$G$51","v":281232},null,null,null,null,"Agency Fees: $60,000 per annum"]
[null,null,"% of basis eligible for 15-yr MACRS",null,0.04,{"$f":"E50*'Inputs - Tax'!$G$51","v":11718},null,null,null,null,"o Minimum Hedge Requirement: 90.0%"]
[null,null,null,null,null,null,{"$f":"'Partnership Pre-tax Cash Flow'!H120","v":292950},{"$f":"G51*E38","v":281232},null,{"$f":"E37*H51","v":84369.599999999991},null,{"$f":"J51*'Inputs - Financing'!F17","v":101243.51999999999},"<<< 2% of this pre fliP"]
[]
[]
[]
[]
[null,null,null,null,"MACRS"]
[null,null,null,null,"Selection"]
[null,null,null,null,"15 year"]
[null,null,null,null,"5 year"]
[null,null,null,null,"5 year"]
[]
[]
[null,null,null,null,"Accounting","Tax"]
[null,null,"Long term",null,"SL","MACRS"]
[null,null,"Short term",null,"SL","MACRS"]
[null,null,"Financing",null,"SL","MACRS"]
[]
[null,null,null,null,"Straight line"]
[null,null,null,null,"Asset life","% p.a.","% p.q."]
[null,null,"Long term",null,15,{"$f":"IF(E70=0,0,1/E70)","v":6.6666666666666666E-2},{"$f":"F70/4","v":1.6666666666666666E-2}]
[null,null,"Short term",null,10,{"$f":"IF(E71=0,0,1/E71)","v":0.1},{"$f":"F71/4","v":2.5000000000000001E-2}]
[null,null,"Financing",null,6,{"$f":"IF(E72=0,0,1/E72)","v":0.16666666666666666},{"$f":"F72/4","v":4.1666666666666664E-2}]
[]
[null,null,null,null,"Reducing balance"]
[null,null,null,null,"RB multiple","% p.q."]
[null,null,"Long term",null,2,{"$f":"G70*E76","v":3.3333333333333333E-2}]
[null,null,"Short term",null,2,{"$f":"G71*E77","v":0.05}]
[null,null,"Financing",null,2,{"$f":"G72*E78","v":8.3333333333333329E-2}]
[]
[null,null,"PP&A",null,{"$f":"'Partnership Pre-tax Cash Flow'!H120","v":292950}]
[]
[null,null,"Do not delete"]
[null,null,"Straight line",null,"SL"]
[null,null,"Reducing balance",null,"RB"]
[null,null,"MACRS",null,"MACRS"]
[]
[null,null,null,null,"Useful life"]
[null,null,"5 year",null,6]
[null,null,"5 year",null,6]
[null,null,"15 year",null,16]

{"sheet":"Inputs - Financing","index":4,"n_rows":97,"n_cols":15,"rows_kept":97,"cut":false,"hidden":false,"merged":[]}
[]
["          "]
[null,"Partnership Allocation"]
[null,null,"Dates"]
[null,null,null,"Flip method",null,"Time Base Flip"]
[]
[null,null,null,"Pre-Flip Period",null,5]
[null,null,null,"Post-Flip Period",null,{"$f":"Project_life-F7","v":30}]
[]
[null,null,null,"Flip date (from COD)",null,{"$f":"EOMONTH(Op_start,F7*12)","v":"2027-01-31"}]
[null,null,null,"Pre-Flip Begin",null,{"$f":"Op_start","v":"2022-01-01"}]
[null,null,null,"Pre-Flip End",null,{"$f":"EOMONTH(F11,F7*12-1)","v":"2026-12-31"}]
[null,null,null,"Post Flip Begin",null,{"$f":"F12+1","v":"2027-01-01"}]
[null,null,null,"Post Flip End",null,{"$f":"Op_end","v":"2056-12-31"}]
[]
[null,null,"Investment"]
[null,null,null,"TE Contribution Ratio",null,1.2]
[]
[null,null,"Income/Ownership Share"]
[null,null,null,"Tax equity partner (class A) - Pre-Flip",null,0.99]
[null,null,null,"Tax equity partner (class A) - Post-Flip",null,0.05]
[]
[null,null,null,"Sponsor partner (class B) - Pre-Flip"]
[null,null,null,"Sponsor partner (class B) - Post-Flip"]
[]
[null,null,"Dividend Share"]
[null,null,null,"Tax equity partner (class A) - Pre-Flip",null,0]
[null,null,null,"Tax Equity partner (class B) - Post-Flip",null,0.05]
[]
[null,null,null,"Sponsor partner (class B) - Post-Flip"]
[null,null,null,"Sponsor partner (class B) - Pre-Flip"]
[]
[null,null,null,"Tax Equity Preferred yield % of Investment",null,0.02]
[]
[null,"TE Bridge Loan"]
[null,null,null,"TE Bridge Loan Percent",null,0.95,null,null,null,"Should be in inputs"]
[null,null,null,"Tax Equity Bridge Loan Repayment"]
[]
[null,null,null,"Tax equity bridge loan Up-Front Fee",null,1.2500000000000001E-2]
[]
[null,null,null,"Construction /  tax equity bridge loan"]
[null,null,null,"3-month LIBOR",null,2.4830000000000001E-2]
[null,null,null,"Interest rate margin",null,1.2500000000000001E-2]
[null,null,null,"All-in rate",null,{"$f":"SUM(F42:F43)","v":3.7330000000000002E-2}]
[]
[]
[null,"Back Leverage "]
[]
[null,null,"Back Leverage - Sizing"]
[null,null,null,"P50 DSCR",null,1.5,"<< From investment grade counterparties"]
[null,null,null,"P99 DSCR",null,1,"<< From investment grade counterparties"]
[]
[]
[null,null,null,"Total funding requirement",null,{"$f":"Construction!H39","v":302564.05926889973}]
[]
[null,null,null,null,null,"Debt","Sponsor equity","Add equity Req."]
[null,null,null,null,null,{"$f":"1-G57","v":0.85},0.15,{"$f":"Construction!H48","v":-53556.559268899728}]
[null,null,null,null,null,{"$f":"F57*SUM('Inputs - Partnership'!E23:E26)","v":249007.5},{"$f":"G57*SUM('Inputs - Partnership'!E23:E26)","v":43942.5}]
[]
[null,null,"Repayment"]
[null,null,null,null,null,null,null,"Start","End"]
[null,null,null,"Amortization",null,15,null,"2021-12-31",{"$f":"EOMONTH(H62,F62*12)","v":"2036-12-31"}]
[null,null,null,"Tenor",null,6,null,"2021-01-01",{"$f":"EOMONTH(H63,F63*12)","v":"2027-01-31"}]
[null,null,null,"Grace period",null,0.5,null,"2021-12-31",{"$f":"EOMONTH(H64,F64*12)","v":"2022-06-30"}]
[]
[]
[]
[]
[]
[null,null,null,"Upfront fee "]
[null,null,null,"Construction / Term Loan / LCs",null,1.8749999999999999E-2]
[]
[null,null,null,"Commitment fees",null,5.0000000000000001E-3,"<< On undrawn amounts"]
[null,null,null,"Start date (COD)",null,{"$f":"Op_start","v":"2022-01-01"}]
[]
[null,null,null,"Admin Fees","$ p.a.",60]
[null,null,null,"Percentage Hedged","%",0.9]
[]
[null,null,null,"Term loan"]
[null,null,null,"3-Month LIBOR",null,2.4830000000000001E-2,null,"Step-ups every 4 years"]
[null,null,null,"Date",null,{"$f":"'Inputs - Partnership'!E6","v":"2019-12-31"},null,{"$f":"Op_start","v":"2022-01-01"},{"$f":"EDATE(H81,4*12)","v":"2026-01-01"},"2030-01-01","2034-01-01","2038-01-01","2042-01-01","2046-01-01","2050-01-01"]
[null,null,null,"Step-up",null,1.25E-3,null,null,{"$f":"F82","v":1.25E-3},{"$f":"I82","v":1.25E-3},1.25E-3,1.25E-3,1.25E-3,1.25E-3,1.25E-3]
[null,null,null,"Interest Rate Margin",null,1.8700000000000001E-2,null,{"$f":"F83","v":1.8700000000000001E-2},{"$f":"H83+I82","v":1.9950000000000002E-2},2.1200000000000004E-2,2.2450000000000005E-2,2.3700000000000006E-2,2.4950000000000007E-2,2.6200000000000008E-2,2.7450000000000009E-2]
[null,null,null,"All-in Rate"]
[]
[null,null,null,"Interest Rate Step-up",null,1.25E-3]
[null,null,null,"Step-up dates",null,4]
[]
[]
[null,null,null,"Letter of credit"]
[null,null,null,"3-month LIBOR",null,2.4830000000000001E-2]
[]
[]
[null,null,null,"Required Reserve Accounts"]
[null,null,null,"DSRA Letter of Credit"]
[null,null,null,"O&M Letter of Credit"]
[null,null,null,"PPA Securities "]

{"sheet":"Merchant curves","index":5,"n_rows":11,"n_cols":32,"rows_kept":11,"cut":false,"hidden":false,"merged":[]}
["CURVES"]
[]
[]
[]
[]
[]
[null,"Wood Mackenzie: 2022 base case Caiso zp26"]
[null,null,null,2020,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050]
[null,43.193612353660441,"Merchant Price - Real",36.961165276606039,36.961165276606039,33.620279387801176,33.81123549430157,34.817295603618312,31.837129028985448,29.701433680654183,28.108593565553655,26.232204706774432,25.707936721658122,25.678888506164608,25.291199174490025,24.905742339702563,25.55551860911055,25.347563095455115,25.886541409630844,25.606350226268944,26.153679599200132,25.623382322960957,26.94766796312102,27.503325577955962,27.154803993009242,25.814859368258773,25.865026205011901,27.053603873403972,26.481790261544319,25.229605467961743,25.700149953509172,26.052295700440073]
[]
[null,"Inflation",null,null,null,null,null,2.5000000000000001E-2]

{"sheet":"Partnership Pre-tax Cash Flow","index":6,"n_rows":184,"n_cols":175,"rows_kept":184,"cut":false,"hidden":false,"merged":[]}
["Partnership Cash Flow",null,null,null,null,null,null,"Sum"]
[null,null,"Start of Period",null,null,null,null,null,{"$f":"Timing!K2","v":"2020-01-01"},{"$f":"Timing!L2","v":"2020-04-01"},{"$f":"Timing!M2","v":"2020-07-01"},{"$f":"Timing!N2","v":"2020-10-01"},{"$f":"Timing!O2","v":"2021-01-01"},{"$f":"Timing!P2","v":"2021-04-01"},{"$f":"Timing!Q2","v":"2021-07-01"},{"$f":"Timing!R2","v":"2021-10-01"},{"$f":"Timing!S2","v":"2022-01-01"},{"$f":"Timing!T2","v":"2022-04-01"},{"$f":"Timing!U2","v":"2022-07-01"},{"$f":"Timing!V2","v":"2022-10-01"},{"$f":"Timing!W2","v":"2023-01-01"},{"$f":"Timing!X2","v":"2023-04-01"},{"$f":"Timing!Y2","v":"2023-07-01"},{"$f":"Timing!Z2","v":"2023-10-01"},{"$f":"Timing!AA2","v":"2024-01-01"},{"$f":"Timing!AB2","v":"2024-04-01"},{"$f":"Timing!AC2","v":"2024-07-01"},{"$f":"Timing!AD2","v":"2024-10-01"},{"$f":"Timing!AE2","v":"2025-01-01"},{"$f":"Timing!AF2","v":"2025-04-01"},{"$f":"Timing!AG2","v":"2025-07-01"},{"$f":"Timing!AH2","v":"2025-10-01"},{"$f":"Timing!AI2","v":"2026-01-01"},{"$f":"Timing!AJ2","v":"2026-04-01"},{"$f":"Timing!AK2","v":"2026-07-01"},{"$f":"Timing!AL2","v":"2026-10-01"},{"$f":"Timing!AM2","v":"2027-01-01"},{"$f":"Timing!AN2","v":"2027-04-01"},{"$f":"Timing!AO2","v":"2027-07-01"},{"$f":"Timing!AP2","v":"2027-10-01"},{"$f":"Timing!AQ2","v":"2028-01-01"},{"$f":"Timing!AR2","v":"2028-04-01"},{"$f":"Timing!AS2","v":"2028-07-01"},{"$f":"Timing!AT2","v":"2028-10-01"},{"$f":"Timing!AU2","v":"2029-01-01"},{"$f":"Timing!AV2","v":"2029-04-01"},{"$f":"Timing!AW2","v":"2029-07-01"},{"$f":"Timing!AX2","v":"2029-10-01"},{"$f":"Timing!AY2","v":"2030-01-01"},{"$f":"Timing!AZ2","v":"2030-04-01"},{"$f":"Timing!BA2","v":"2030-07-01"},{"$f":"Timing!BB2","v":"2030-10-01"},{"$f":"Timing!BC2","v":"2031-01-01"},{"$f":"Timing!BD2","v":"2031-04-01"},{"$f":"Timing!BE2","v":"2031-07-01"},{"$f":"Timing!BF2","v":"2031-10-01"},{"$f":"Timing!BG2","v":"2032-01-01"},{"$f":"Timing!BH2","v":"2032-04-01"},{"$f":"Timing!BI2","v":"2032-07-01"},{"$f":"Timing!BJ2","v":"2032-10-01"},{"$f":"Timing!BK2","v":"2033-01-01"},{"$f":"Timing!BL2","v":"2033-04-01"},{"$f":"Timing!BM2","v":"2033-07-01"},{"$f":"Timing!BN2","v":"2033-10-01"},{"$f":"Timing!BO2","v":"2034-01-01"},{"$f":"Timing!BP2","v":"2034-04-01"},{"$f":"Timing!BQ2","v":"2034-07-01"},{"$f":"Timing!BR2","v":"2034-10-01"},{"$f":"Timing!BS2","v":"2035-01-01"},{"$f":"Timing!BT2","v":"2035-04-01"},{"$f":"Timing!BU2","v":"2035-07-01"},{"$f":"Timing!BV2","v":"2035-10-01"},{"$f":"Timing!BW2","v":"2036-01-01"},{"$f":"Timing!BX2","v":"2036-04-01"},{"$f":"Timing!BY2","v":"2036-07-01"},{"$f":"Timing!BZ2","v":"2036-10-01"},{"$f":"Timing!CA2","v":"2037-01-01"},{"$f":"Timing!CB2","v":"2037-04-01"},{"$f":"Timing!CC2","v":"2037-07-01"},{"$f":"Timing!CD2","v":"2037-10-01"},{"$f":"Timing!CE2","v":"2038-01-01"},{"$f":"Timing!CF2","v":"2038-04-01"},{"$f":"Timing!CG2","v":"2038-07-01"},{"$f":"Timing!CH2","v":"2038-10-01"},{"$f":"Timing!CI2","v":"2039-01-01"},{"$f":"Timing!CJ2","v":"2039-04-01"},{"$f":"Timing!CK2","v":"2039-07-01"},{"$f":"Timing!CL2","v":"2039-10-01"},{"$f":"Timing!CM2","v":"2040-01-01"},{"$f":"Timing!CN2","v":"2040-04-01"},{"$f":"Timing!CO2","v":"2040-07-01"},{"$f":"Timing!CP2","v":"2040-10-01"},{"$f":"Timing!CQ2","v":"2041-01-01"},{"$f":"Timing!CR2","v":"2041-04-01"},{"$f":"Timing!CS2","v":"2041-07-01"},{"$f":"Timing!CT2","v":"2041-10-01"},{"$f":"Timing!CU2","v":"2042-01-01"},{"$f":"Timing!CV2","v":"2042-04-01"},{"$f":"Timing!CW2","v":"2042-07-01"},{"$f":"Timing!CX2","v":"2042-10-01"},{"$f":"Timing!CY2","v":"2043-01-01"},{"$f":"Timing!CZ2","v":"2043-04-01"},{"$f":"Timing!DA2","v":"2043-07-01"},{"$f":"Timing!DB2","v":"2043-10-01"},{"$f":"Timing!DC2","v":"2044-01-01"},{"$f":"Timing!DD2","v":"2044-04-01"},{"$f":"Timing!DE2","v":"2044-07-01"},{"$f":"Timing!DF2","v":"2044-10-01"},{"$f":"Timing!DG2","v":"2045-01-01"},{"$f":"Timing!DH2","v":"2045-04-01"},{"$f":"Timing!DI2","v":"2045-07-01"},{"$f":"Timing!DJ2","v":"2045-10-01"},{"$f":"Timing!DK2","v":"2046-01-01"},{"$f":"Timing!DL2","v":"2046-04-01"},{"$f":"Timing!DM2","v":"2046-07-01"},{"$f":"Timing!DN2","v":"2046-10-01"},{"$f":"Timing!DO2","v":"2047-01-01"},{"$f":"Timing!DP2","v":"2047-04-01"},{"$f":"Timing!DQ2","v":"2047-07-01"},{"$f":"Timing!DR2","v":"2047-10-01"},{"$f":"Timing!DS2","v":"2048-01-01"},{"$f":"Timing!DT2","v":"2048-04-01"},{"$f":"Timing!DU2","v":"2048-07-01"},{"$f":"Timing!DV2","v":"2048-10-01"},{"$f":"Timing!DW2","v":"2049-01-01"},{"$f":"Timing!DX2","v":"2049-04-01"},{"$f":"Timing!DY2","v":"2049-07-01"},{"$f":"Timing!DZ2","v":"2049-10-01"},{"$f":"Timing!EA2","v":"2050-01-01"},{"$f":"Timing!EB2","v":"2050-04-01"},{"$f":"Timing!EC2","v":"2050-07-01"},{"$f":"Timing!ED2","v":"2050-10-01"},{"$f":"Timing!EE2","v":"2051-01-01"},{"$f":"Timing!EF2","v":"2051-04-01"},{"$f":"Timing!EG2","v":"2051-07-01"},{"$f":"Timing!EH2","v":"2051-10-01"},{"$f":"Timing!EI2","v":"2052-01-01"},{"$f":"Timing!EJ2","v":"2052-04-01"},{"$f":"Timing!EK2","v":"2052-07-01"},{"$f":"Timing!EL2","v":"2052-10-01"},{"$f":"Timing!EM2","v":"2053-01-01"},{"$f":"Timing!EN2","v":"2053-04-01"},{"$f":"Timing!EO2","v":"2053-07-01"},{"$f":"Timing!EP2","v":"2053-10-01"},{"$f":"Timing!EQ2","v":"2054-01-01"},{"$f":"Timing!ER2","v":"2054-04-01"},{"$f":"Timing!ES2","v":"2054-07-01"},{"$f":"Timing!ET2","v":"2054-10-01"},{"$f":"Timing!EU2","v":"2055-01-01"},{"$f":"Timing!EV2","v":"2055-04-01"},{"$f":"Timing!EW2","v":"2055-07-01"},{"$f":"Timing!EX2","v":"2055-10-01"},{"$f":"Timing!EY2","v":"2056-01-01"},{"$f":"Timing!EZ2","v":"2056-04-01"},{"$f":"Timing!FA2","v":"2056-07-01"},{"$f":"Timing!FB2","v":"2056-10-01"},{"$f":"Timing!FC2","v":"2057-01-01"},{"$f":"Timing!FD2","v":"2057-04-01"},{"$f":"Timing!FE2","v":"2057-07-01"},{"$f":"Timing!FF2","v":"2057-10-01"},{"$f":"Timing!FG2","v":"2058-01-01"},{"$f":"Timing!FH2","v":"2058-04-01"},{"$f":"Timing!FI2","v":"2058-07-01"},{"$f":"Timing!FJ2","v":"2058-10-01"},{"$f":"Timing!FK2","v":"2059-01-01"},{"$f":"Timing!FL2","v":"2059-04-01"},{"$f":"Timing!FM2","v":"2059-07-01"},{"$f":"Timing!FN2","v":"2059-10-01"},{"$f":"Timing!FO2","v":"2060-01-01"},{"$f":"Timing!FP2","v":"2060-04-01"},{"$f":"Timing!FQ2","v":"2060-07-01"},{"$f":"Timing!FR2","v":"2060-10-01"},{"$f":"Timing!FS2","v":"2061-01-01"},{"$f":"Timing!FT2","v":"2061-04-01"},{"$f":"Timing!FU2","v":"2061-07-01"}]
[null,null,"End of Period",null,"Start","End",null,null,{"$f":"Timing!K3","v":"2020-03-31"},{"$f":"Timing!L3","v":"2020-06-30"},{"$f":"Timing!M3","v":"2020-09-30"},{"$f":"Timing!N3","v":"2020-12-31"},{"$f":"Timing!O3","v":"2021-03-31"},{"$f":"Timing!P3","v":"2021-06-30"},{"$f":"Timing!Q3","v":"2021-09-30"},{"$f":"Timing!R3","v":"2021-12-31"},{"$f":"Timing!S3","v":"2022-03-31"},{"$f":"Timing!T3","v":"2022-06-30"},{"$f":"Timing!U3","v":"2022-09-30"},{"$f":"Timing!V3","v":"2022-12-31"},{"$f":"Timing!W3","v":"2023-03-31"},{"$f":"Timing!X3","v":"2023-06-30"},{"$f":"Timing!Y3","v":"2023-09-30"},{"$f":"Timing!Z3","v":"2023-12-31"},{"$f":"Timing!AA3","v":"2024-03-31"},{"$f":"Timing!AB3","v":"2024-06-30"},{"$f":"Timing!AC3","v":"2024-09-30"},{"$f":"Timing!AD3","v":"2024-12-31"},{"$f":"Timing!AE3","v":"2025-03-31"},{"$f":"Timing!AF3","v":"2025-06-30"},{"$f":"Timing!AG3","v":"2025-09-30"},{"$f":"Timing!AH3","v":"2025-12-31"},{"$f":"Timing!AI3","v":"2026-03-31"},{"$f":"Timing!AJ3","v":"2026-06-30"},{"$f":"Timing!AK3","v":"2026-09-30"},{"$f":"Timing!AL3","v":"2026-12-31"},{"$f":"Timing!AM3","v":"2027-03-31"},{"$f":"Timing!AN3","v":"2027-06-30"},{"$f":"Timing!AO3","v":"2027-09-30"},{"$f":"Timing!AP3","v":"2027-12-31"},{"$f":"Timing!AQ3","v":"2028-03-31"},{"$f":"Timing!AR3","v":"2028-06-30"},{"$f":"Timing!AS3","v":"2028-09-30"},{"$f":"Timing!AT3","v":"2028-12-31"},{"$f":"Timing!AU3","v":"2029-03-31"},{"$f":"Timing!AV3","v":"2029-06-30"},{"$f":"Timing!AW3","v":"2029-09-30"},{"$f":"Timing!AX3","v":"2029-12-31"},{"$f":"Timing!AY3","v":"2030-03-31"},{"$f":"Timing!AZ3","v":"2030-06-30"},{"$f":"Timing!BA3","v":"2030-09-30"},{"$f":"Timing!BB3","v":"2030-12-31"},{"$f":"Timing!BC3","v":"2031-03-31"},{"$f":"Timing!BD3","v":"2031-06-30"},{"$f":"Timing!BE3","v":"2031-09-30"},{"$f":"Timing!BF3","v":"2031-12-31"},{"$f":"Timing!BG3","v":"2032-03-31"},{"$f":"Timing!BH3","v":"2032-06-30"},{"$f":"Timing!BI3","v":"2032-09-30"},{"$f":"Timing!BJ3","v":"2032-12-31"},{"$f":"Timing!BK3","v":"2033-03-31"},{"$f":"Timing!BL3","v":"2033-06-30"},{"$f":"Timing!BM3","v":"2033-09-30"},{"$f":"Timing!BN3","v":"2033-12-31"},{"$f":"Timing!BO3","v":"2034-03-31"},{"$f":"Timing!BP3","v":"2034-06-30"},{"$f":"Timing!BQ3","v":"2034-09-30"},{"$f":"Timing!BR3","v":"2034-12-31"},{"$f":"Timing!BS3","v":"2035-03-31"},{"$f":"Timing!BT3","v":"2035-06-30"},{"$f":"Timing!BU3","v":"2035-09-30"},{"$f":"Timing!BV3","v":"2035-12-31"},{"$f":"Timing!BW3","v":"2036-03-31"},{"$f":"Timing!BX3","v":"2036-06-30"},{"$f":"Timing!BY3","v":"2036-09-30"},{"$f":"Timing!BZ3","v":"2036-12-31"},{"$f":"Timing!CA3","v":"2037-03-31"},{"$f":"Timing!CB3","v":"2037-06-30"},{"$f":"Timing!CC3","v":"2037-09-30"},{"$f":"Timing!CD3","v":"2037-12-31"},{"$f":"Timing!CE3","v":"2038-03-31"},{"$f":"Timing!CF3","v":"2038-06-30"},{"$f":"Timing!CG3","v":"2038-09-30"},{"$f":"Timing!CH3","v":"2038-12-31"},{"$f":"Timing!CI3","v":"2039-03-31"},{"$f":"Timing!CJ3","v":"2039-06-30"},{"$f":"Timing!CK3","v":"2039-09-30"},{"$f":"Timing!CL3","v":"2039-12-31"},{"$f":"Timing!CM3","v":"2040-03-31"},{"$f":"Timing!CN3","v":"2040-06-30"},{"$f":"Timing!CO3","v":"2040-09-30"},{"$f":"Timing!CP3","v":"2040-12-31"},{"$f":"Timing!CQ3","v":"2041-03-31"},{"$f":"Timing!CR3","v":"2041-06-30"},{"$f":"Timing!CS3","v":"2041-09-30"},{"$f":"Timing!CT3","v":"2041-12-31"},{"$f":"Timing!CU3","v":"2042-03-31"},{"$f":"Timing!CV3","v":"2042-06-30"},{"$f":"Timing!CW3","v":"2042-09-30"},{"$f":"Timing!CX3","v":"2042-12-31"},{"$f":"Timing!CY3","v":"2043-03-31"},{"$f":"Timing!CZ3","v":"2043-06-30"},{"$f":"Timing!DA3","v":"2043-09-30"},{"$f":"Timing!DB3","v":"2043-12-31"},{"$f":"Timing!DC3","v":"2044-03-31"},{"$f":"Timing!DD3","v":"2044-06-30"},{"$f":"Timing!DE3","v":"2044-09-30"},{"$f":"Timing!DF3","v":"2044-12-31"},{"$f":"Timing!DG3","v":"2045-03-31"},{"$f":"Timing!DH3","v":"2045-06-30"},{"$f":"Timing!DI3","v":"2045-09-30"},{"$f":"Timing!DJ3","v":"2045-12-31"},{"$f":"Timing!DK3","v":"2046-03-31"},{"$f":"Timing!DL3","v":"2046-06-30"},{"$f":"Timing!DM3","v":"2046-09-30"},{"$f":"Timing!DN3","v":"2046-12-31"},{"$f":"Timing!DO3","v":"2047-03-31"},{"$f":"Timing!DP3","v":"2047-06-30"},{"$f":"Timing!DQ3","v":"2047-09-30"},{"$f":"Timing!DR3","v":"2047-12-31"},{"$f":"Timing!DS3","v":"2048-03-31"},{"$f":"Timing!DT3","v":"2048-06-30"},{"$f":"Timing!DU3","v":"2048-09-30"},{"$f":"Timing!DV3","v":"2048-12-31"},{"$f":"Timing!DW3","v":"2049-03-31"},{"$f":"Timing!DX3","v":"2049-06-30"},{"$f":"Timing!DY3","v":"2049-09-30"},{"$f":"Timing!DZ3","v":"2049-12-31"},{"$f":"Timing!EA3","v":"2050-03-31"},{"$f":"Timing!EB3","v":"2050-06-30"},{"$f":"Timing!EC3","v":"2050-09-30"},{"$f":"Timing!ED3","v":"2050-12-31"},{"$f":"Timing!EE3","v":"2051-03-31"},{"$f":"Timing!EF3","v":"2051-06-30"},{"$f":"Timing!EG3","v":"2051-09-30"},{"$f":"Timing!EH3","v":"2051-12-31"},{"$f":"Timing!EI3","v":"2052-03-31"},{"$f":"Timing!EJ3","v":"2052-06-30"},{"$f":"Timing!EK3","v":"2052-09-30"},{"$f":"Timing!EL3","v":"2052-12-31"},{"$f":"Timing!EM3","v":"2053-03-31"},{"$f":"Timing!EN3","v":"2053-06-30"},{"$f":"Timing!EO3","v":"2053-09-30"},{"$f":"Timing!EP3","v":"2053-12-31"},{"$f":"Timing!EQ3","v":"2054-03-31"},{"$f":"Timing!ER3","v":"2054-06-30"},{"$f":"Timing!ES3","v":"2054-09-30"},{"$f":"Timing!ET3","v":"2054-12-31"},{"$f":"Timing!EU3","v":"2055-03-31"},{"$f":"Timing!EV3","v":"2055-06-30"},{"$f":"Timing!EW3","v":"2055-09-30"},{"$f":"Timing!EX3","v":"2055-12-31"},{"$f":"Timing!EY3","v":"2056-03-31"},{"$f":"Timing!EZ3","v":"2056-06-30"},{"$f":"Timing!FA3","v":"2056-09-30"},{"$f":"Timing!FB3","v":"2056-12-31"},{"$f":"Timing!FC3","v":"2057-03-31"},{"$f":"Timing!FD3","v":"2057-06-30"},{"$f":"Timing!FE3","v":"2057-09-30"},{"$f":"Timing!FF3","v":"2057-12-31"},{"$f":"Timing!FG3","v":"2058-03-31"},{"$f":"Timing!FH3","v":"2058-06-30"},{"$f":"Timing!FI3","v":"2058-09-30"},{"$f":"Timing!FJ3","v":"2058-12-31"},{"$f":"Timing!FK3","v":"2059-03-31"},{"$f":"Timing!FL3","v":"2059-06-30"},{"$f":"Timing!FM3","v":"2059-09-30"},{"$f":"Timing!FN3","v":"2059-12-31"},{"$f":"Timing!FO3","v":"2060-03-31"},{"$f":"Timing!FP3","v":"2060-06-30"},{"$f":"Timing!FQ3","v":"2060-09-30"},{"$f":"Timing!FR3","v":"2060-12-31"},{"$f":"Timing!FS3","v":"2061-03-31"},{"$f":"Timing!FT3","v":"2061-06-30"},{"$f":"Timing!FU3","v":"2061-09-30"}]
[null,null,"Development Phase",null,{"$f":"Timing!F4","v":"2020-01-01"},{"$f":"Timing!G4","v":"2020-12-31"},null,null,{"$f":"Timing!K4","v":1},{"$f":"Timing!L4","v":1},{"$f":"Timing!M4","v":1},{"$f":"Timing!N4","v":1},{"$f":"Timing!O4","v":0},{"$f":"Timing!P4","v":0},{"$f":"Timing!Q4","v":0},{"$f":"Timing!R4","v":0},{"$f":"Timing!S4","v":0},{"$f":"Timing!T4","v":0},{"$f":"Timing!U4","v":0},{"$f":"Timing!V4","v":0},{"$f":"Timing!W4","v":0},{"$f":"Timing!X4","v":0},{"$f":"Timing!Y4","v":0},{"$f":"Timing!Z4","v":0},{"$f":"Timing!AA4","v":0},{"$f":"Timing!AB4","v":0},{"$f":"Timing!AC4","v":0},{"$f":"Timing!AD4","v":0},{"$f":"Timing!AE4","v":0},{"$f":"Timing!AF4","v":0},{"$f":"Timing!AG4","v":0},{"$f":"Timing!AH4","v":0},{"$f":"Timing!AI4","v":0},{"$f":"Timing!AJ4","v":0},{"$f":"Timing!AK4","v":0},{"$f":"Timing!AL4","v":0},{"$f":"Timing!AM4","v":0},{"$f":"Timing!AN4","v":0},{"$f":"Timing!AO4","v":0},{"$f":"Timing!AP4","v":0},{"$f":"Timing!AQ4","v":0},{"$f":"Timing!AR4","v":0},{"$f":"Timing!AS4","v":0},{"$f":"Timing!AT4","v":0},{"$f":"Timing!AU4","v":0},{"$f":"Timing!AV4","v":0},{"$f":"Timing!AW4","v":0},{"$f":"Timing!AX4","v":0},{"$f":"Timing!AY4","v":0},{"$f":"Timing!AZ4","v":0},{"$f":"Timing!BA4","v":0},{"$f":"Timing!BB4","v":0},{"$f":"Timing!BC4","v":0},{"$f":"Timing!BD4","v":0},{"$f":"Timing!BE4","v":0},{"$f":"Timing!BF4","v":0},{"$f":"Timing!BG4","v":0},{"$f":"Timing!BH4","v":0},{"$f":"Timing!BI4","v":0},{"$f":"Timing!BJ4","v":0},{"$f":"Timing!BK4","v":0},{"$f":"Timing!BL4","v":0},{"$f":"Timing!BM4","v":0},{"$f":"Timing!BN4","v":0},{"$f":"Timing!BO4","v":0},{"$f":"Timing!BP4","v":0},{"$f":"Timing!BQ4","v":0},{"$f":"Timing!BR4","v":0},{"$f":"Timing!BS4","v":0},{"$f":"Timing!BT4","v":0},{"$f":"Timing!BU4","v":0},{"$f":"Timing!BV4","v":0},{"$f":"Timing!BW4","v":0},{"$f":"Timing!BX4","v":0},{"$f":"Timing!BY4","v":0},{"$f":"Timing!BZ4","v":0},{"$f":"Timing!CA4","v":0},{"$f":"Timing!CB4","v":0},{"$f":"Timing!CC4","v":0},{"$f":"Timing!CD4","v":0},{"$f":"Timing!CE4","v":0},{"$f":"Timing!CF4","v":0},{"$f":"Timing!CG4","v":0},{"$f":"Timing!CH4","v":0},{"$f":"Timing!CI4","v":0},{"$f":"Timing!CJ4","v":0},{"$f":"Timing!CK4","v":0},{"$f":"Timing!CL4","v":0},{"$f":"Timing!CM4","v":0},{"$f":"Timing!CN4","v":0},{"$f":"Timing!CO4","v":0},{"$f":"Timing!CP4","v":0},{"$f":"Timing!CQ4","v":0},{"$f":"Timing!CR4","v":0},{"$f":"Timing!CS4","v":0},{"$f":"Timing!CT4","v":0},{"$f":"Timing!CU4","v":0},{"$f":"Timing!CV4","v":0},{"$f":"Timing!CW4","v":0},{"$f":"Timing!CX4","v":0},{"$f":"Timing!CY4","v":0},{"$f":"Timing!CZ4","v":0},{"$f":"Timing!DA4","v":0},{"$f":"Timing!DB4","v":0},{"$f":"Timing!DC4","v":0},{"$f":"Timing!DD4","v":0},{"$f":"Timing!DE4","v":0},{"$f":"Timing!DF4","v":0},{"$f":"Timing!DG4","v":0},{"$f":"Timing!DH4","v":0},{"$f":"Timing!DI4","v":0},{"$f":"Timing!DJ4","v":0},{"$f":"Timing!DK4","v":0},{"$f":"Timing!DL4","v":0},{"$f":"Timing!DM4","v":0},{"$f":"Timing!DN4","v":0},{"$f":"Timing!DO4","v":0},{"$f":"Timing!DP4","v":0},{"$f":"Timing!DQ4","v":0},{"$f":"Timing!DR4","v":0},{"$f":"Timing!DS4","v":0},{"$f":"Timing!DT4","v":0},{"$f":"Timing!DU4","v":0},{"$f":"Timing!DV4","v":0},{"$f":"Timing!DW4","v":0},{"$f":"Timing!DX4","v":0},{"$f":"Timing!DY4","v":0},{"$f":"Timing!DZ4","v":0},{"$f":"Timing!EA4","v":0},{"$f":"Timing!EB4","v":0},{"$f":"Timing!EC4","v":0},{"$f":"Timing!ED4","v":0},{"$f":"Timing!EE4","v":0},{"$f":"Timing!EF4","v":0},{"$f":"Timing!EG4","v":0},{"$f":"Timing!EH4","v":0},{"$f":"Timing!EI4","v":0},{"$f":"Timing!EJ4","v":0},{"$f":"Timing!EK4","v":0},{"$f":"Timing!EL4","v":0},{"$f":"Timing!EM4","v":0},{"$f":"Timing!EN4","v":0},{"$f":"Timing!EO4","v":0},{"$f":"Timing!EP4","v":0},{"$f":"Timing!EQ4","v":0},{"$f":"Timing!ER4","v":0},{"$f":"Timing!ES4","v":0},{"$f":"Timing!ET4","v":0},{"$f":"Timing!EU4","v":0},{"$f":"Timing!EV4","v":0},{"$f":"Timing!EW4","v":0},{"$f":"Timing!EX4","v":0},{"$f":"Timing!EY4","v":0},{"$f":"Timing!EZ4","v":0},{"$f":"Timing!FA4","v":0},{"$f":"Timing!FB4","v":0},{"$f":"Timing!FC4","v":0},{"$f":"Timing!FD4","v":0},{"$f":"Timing!FE4","v":0},{"$f":"Timing!FF4","v":0},{"$f":"Timing!FG4","v":0},{"$f":"Timing!FH4","v":0},{"$f":"Timing!FI4","v":0},{"$f":"Timing!FJ4","v":0},{"$f":"Timing!FK4","v":0},{"$f":"Timing!FL4","v":0},{"$f":"Timing!FM4","v":0},{"$f":"Timing!FN4","v":0},{"$f":"Timing!FO4","v":0},{"$f":"Timing!FP4","v":0},{"$f":"Timing!FQ4","v":0},{"$f":"Timing!FR4","v":0},{"$f":"Timing!FS4","v":0},{"$f":"Timing!FT4","v":0},{"$f":"Timing!FU4","v":0}]
[null,null,"Construction Phase",null,{"$f":"Timing!F5","v":"2021-01-01"},{"$f":"Timing!G5","v":"2021-12-31"},null,null,{"$f":"Timing!K5","v":0},{"$f":"Timing!L5","v":0},{"$f":"Timing!M5","v":0},{"$f":"Timing!N5","v":0},{"$f":"Timing!O5","v":1},{"$f":"Timing!P5","v":1},{"$f":"Timing!Q5","v":1},{"$f":"Timing!R5","v":1},{"$f":"Timing!S5","v":0},{"$f":"Timing!T5","v":0},{"$f":"Timing!U5","v":0},{"$f":"Timing!V5","v":0},{"$f":"Timing!W5","v":0},{"$f":"Timing!X5","v":0},{"$f":"Timing!Y5","v":0},{"$f":"Timing!Z5","v":0},{"$f":"Timing!AA5","v":0},{"$f":"Timing!AB5","v":0},{"$f":"Timing!AC5","v":0},{"$f":"Timing!AD5","v":0},{"$f":"Timing!AE5","v":0},{"$f":"Timing!AF5","v":0},{"$f":"Timing!AG5","v":0},{"$f":"Timing!AH5","v":0},{"$f":"Timing!AI5","v":0},{"$f":"Timing!AJ5","v":0},{"$f":"Timing!AK5","v":0},{"$f":"Timing!AL5","v":0},{"$f":"Timing!AM5","v":0},{"$f":"Timing!AN5","v":0},{"$f":"Timing!AO5","v":0},{"$f":"Timing!AP5","v":0},{"$f":"Timing!AQ5","v":0},{"$f":"Timing!AR5","v":0},{"$f":"Timing!AS5","v":0},{"$f":"Timing!AT5","v":0},{"$f":"Timing!AU5","v":0},{"$f":"Timing!AV5","v":0},{"$f":"Timing!AW5","v":0},{"$f":"Timing!AX5","v":0},{"$f":"Timing!AY5","v":0},{"$f":"Timing!AZ5","v":0},{"$f":"Timing!BA5","v":0},{"$f":"Timing!BB5","v":0},{"$f":"Timing!BC5","v":0},{"$f":"Timing!BD5","v":0},{"$f":"Timing!BE5","v":0},{"$f":"Timing!BF5","v":0},{"$f":"Timing!BG5","v":0},{"$f":"Timing!BH5","v":0},{"$f":"Timing!BI5","v":0},{"$f":"Timing!BJ5","v":0},{"$f":"Timing!BK5","v":0},{"$f":"Timing!BL5","v":0},{"$f":"Timing!BM5","v":0},{"$f":"Timing!BN5","v":0},{"$f":"Timing!BO5","v":0},{"$f":"Timing!BP5","v":0},{"$f":"Timing!BQ5","v":0},{"$f":"Timing!BR5","v":0},{"$f":"Timing!BS5","v":0},{"$f":"Timing!BT5","v":0},{"$f":"Timing!BU5","v":0},{"$f":"Timing!BV5","v":0},{"$f":"Timing!BW5","v":0},{"$f":"Timing!BX5","v":0},{"$f":"Timing!BY5","v":0},{"$f":"Timing!BZ5","v":0},{"$f":"Timing!CA5","v":0},{"$f":"Timing!CB5","v":0},{"$f":"Timing!CC5","v":0},{"$f":"Timing!CD5","v":0},{"$f":"Timing!CE5","v":0},{"$f":"Timing!CF5","v":0},{"$f":"Timing!CG5","v":0},{"$f":"Timing!CH5","v":0},{"$f":"Timing!CI5","v":0},{"$f":"Timing!CJ5","v":0},{"$f":"Timing!CK5","v":0},{"$f":"Timing!CL5","v":0},{"$f":"Timing!CM5","v":0},{"$f":"Timing!CN5","v":0},{"$f":"Timing!CO5","v":0},{"$f":"Timing!CP5","v":0},{"$f":"Timing!CQ5","v":0},{"$f":"Timing!CR5","v":0},{"$f":"Timing!CS5","v":0},{"$f":"Timing!CT5","v":0},{"$f":"Timing!CU5","v":0},{"$f":"Timing!CV5","v":0},{"$f":"Timing!CW5","v":0},{"$f":"Timing!CX5","v":0},{"$f":"Timing!CY5","v":0},{"$f":"Timing!CZ5","v":0},{"$f":"Timing!DA5","v":0},{"$f":"Timing!DB5","v":0},{"$f":"Timing!DC5","v":0},{"$f":"Timing!DD5","v":0},{"$f":"Timing!DE5","v":0},{"$f":"Timing!DF5","v":0},{"$f":"Timing!DG5","v":0},{"$f":"Timing!DH5","v":0},{"$f":"Timing!DI5","v":0},{"$f":"Timing!DJ5","v":0},{"$f":"Timing!DK5","v":0},{"$f":"Timing!DL5","v":0},{"$f":"Timing!DM5","v":0},{"$f":"Timing!DN5","v":0},{"$f":"Timing!DO5","v":0},{"$f":"Timing!DP5","v":0},{"$f":"Timing!DQ5","v":0},{"$f":"Timing!DR5","v":0},{"$f":"Timing!DS5","v":0},{"$f":"Timing!DT5","v":0},{"$f":"Timing!DU5","v":0},{"$f":"Timing!DV5","v":0},{"$f":"Timing!DW5","v":0},{"$f":"Timing!DX5","v":0},{"$f":"Timing!DY5","v":0},{"$f":"Timing!DZ5","v":0},{"$f":"Timing!EA5","v":0},{"$f":"Timing!EB5","v":0},{"$f":"Timing!EC5","v":0},{"$f":"Timing!ED5","v":0},{"$f":"Timing!EE5","v":0},{"$f":"Timing!EF5","v":0},{"$f":"Timing!EG5","v":0},{"$f":"Timing!EH5","v":0},{"$f":"Timing!EI5","v":0},{"$f":"Timing!EJ5","v":0},{"$f":"Timing!EK5","v":0},{"$f":"Timing!EL5","v":0},{"$f":"Timing!EM5","v":0},{"$f":"Timing!EN5","v":0},{"$f":"Timing!EO5","v":0},{"$f":"Timing!EP5","v":0},{"$f":"Timing!EQ5","v":0},{"$f":"Timing!ER5","v":0},{"$f":"Timing!ES5","v":0},{"$f":"Timing!ET5","v":0},{"$f":"Timing!EU5","v":0},{"$f":"Timing!EV5","v":0},{"$f":"Timing!EW5","v":0},{"$f":"Timing!EX5","v":0},{"$f":"Timing!EY5","v":0},{"$f":"Timing!EZ5","v":0},{"$f":"Timing!FA5","v":0},{"$f":"Timing!FB5","v":0},{"$f":"Timing!FC5","v":0},{"$f":"Timing!FD5","v":0},{"$f":"Timing!FE5","v":0},{"$f":"Timing!FF5","v":0},{"$f":"Timing!FG5","v":0},{"$f":"Timing!FH5","v":0},{"$f":"Timing!FI5","v":0},{"$f":"Timing!FJ5","v":0},{"$f":"Timing!FK5","v":0},{"$f":"Timing!FL5","v":0},{"$f":"Timing!FM5","v":0},{"$f":"Timing!FN5","v":0},{"$f":"Timing!FO5","v":0},{"$f":"Timing!FP5","v":0},{"$f":"Timing!FQ5","v":0},{"$f":"Timing!FR5","v":0},{"$f":"Timing!FS5","v":0},{"$f":"Timing!FT5","v":0},{"$f":"Timing!FU5","v":0}]
[null,null,"Operation Phase",null,{"$f":"Timing!F6","v":"2022-01-01"},{"$f":"Timing!G6","v":"2056-12-31"},null,null,{"$f":"Timing!K6","v":0},{"$f":"Timing!L6","v":0},{"$f":"Timing!M6","v":0},{"$f":"Timing!N6","v":0},{"$f":"Timing!O6","v":0},{"$f":"Timing!P6","v":0},{"$f":"Timing!Q6","v":0},{"$f":"Timing!R6","v":0},{"$f":"Timing!S6","v":1},{"$f":"Timing!T6","v":1},{"$f":"Timing!U6","v":1},{"$f":"Timing!V6","v":1},{"$f":"Timing!W6","v":1},{"$f":"Timing!X6","v":1},{"$f":"Timing!Y6","v":1},{"$f":"Timing!Z6","v":1},{"$f":"Timing!AA6","v":1},{"$f":"Timing!AB6","v":1},{"$f":"Timing!AC6","v":1},{"$f":"Timing!AD6","v":1},{"$f":"Timing!AE6","v":1},{"$f":"Timing!AF6","v":1},{"$f":"Timing!AG6","v":1},{"$f":"Timing!AH6","v":1},{"$f":"Timing!AI6","v":1},{"$f":"Timing!AJ6","v":1},{"$f":"Timing!AK6","v":1},{"$f":"Timing!AL6","v":1},{"$f":"Timing!AM6","v":1},{"$f":"Timing!AN6","v":1},{"$f":"Timing!AO6","v":1},{"$f":"Timing!AP6","v":1},{"$f":"Timing!AQ6","v":1},{"$f":"Timing!AR6","v":1},{"$f":"Timing!AS6","v":1},{"$f":"Timing!AT6","v":1},{"$f":"Timing!AU6","v":1},{"$f":"Timing!AV6","v":1},{"$f":"Timing!AW6","v":1},{"$f":"Timing!AX6","v":1},{"$f":"Timing!AY6","v":1},{"$f":"Timing!AZ6","v":1},{"$f":"Timing!BA6","v":1},{"$f":"Timing!BB6","v":1},{"$f":"Timing!BC6","v":1},{"$f":"Timing!BD6","v":1},{"$f":"Timing!BE6","v":1},{"$f":"Timing!BF6","v":1},{"$f":"Timing!BG6","v":1},{"$f":"Timing!BH6","v":1},{"$f":"Timing!BI6","v":1},{"$f":"Timing!BJ6","v":1},{"$f":"Timing!BK6","v":1},{"$f":"Timing!BL6","v":1},{"$f":"Timing!BM6","v":1},{"$f":"Timing!BN6","v":1},{"$f":"Timing!BO6","v":1},{"$f":"Timing!BP6","v":1},{"$f":"Timing!BQ6","v":1},{"$f":"Timing!BR6","v":1},{"$f":"Timing!BS6","v":1},{"$f":"Timing!BT6","v":1},{"$f":"Timing!BU6","v":1},{"$f":"Timing!BV6","v":1},{"$f":"Timing!BW6","v":1},{"$f":"Timing!BX6","v":1},{"$f":"Timing!BY6","v":1},{"$f":"Timing!BZ6","v":1},{"$f":"Timing!CA6","v":1},{"$f":"Timing!CB6","v":1},{"$f":"Timing!CC6","v":1},{"$f":"Timing!CD6","v":1},{"$f":"Timing!CE6","v":1},{"$f":"Timing!CF6","v":1},{"$f":"Timing!CG6","v":1},{"$f":"Timing!CH6","v":1},{"$f":"Timing!CI6","v":1},{"$f":"Timing!CJ6","v":1},{"$f":"Timing!CK6","v":1},{"$f":"Timing!CL6","v":1},{"$f":"Timing!CM6","v":1},{"$f":"Timing!CN6","v":1},{"$f":"Timing!CO6","v":1},{"$f":"Timing!CP6","v":1},{"$f":"Timing!CQ6","v":1},{"$f":"Timing!CR6","v":1},{"$f":"Timing!CS6","v":1},{"$f":"Timing!CT6","v":1},{"$f":"Timing!CU6","v":1},{"$f":"Timing!CV6","v":1},{"$f":"Timing!CW6","v":1},{"$f":"Timing!CX6","v":1},{"$f":"Timing!CY6","v":1},{"$f":"Timing!CZ6","v":1},{"$f":"Timing!DA6","v":1},{"$f":"Timing!DB6","v":1},{"$f":"Timing!DC6","v":1},{"$f":"Timing!DD6","v":1},{"$f":"Timing!DE6","v":1},{"$f":"Timing!DF6","v":1},{"$f":"Timing!DG6","v":1},{"$f":"Timing!DH6","v":1},{"$f":"Timing!DI6","v":1},{"$f":"Timing!DJ6","v":1},{"$f":"Timing!DK6","v":1},{"$f":"Timing!DL6","v":1},{"$f":"Timing!DM6","v":1},{"$f":"Timing!DN6","v":1},{"$f":"Timing!DO6","v":1},{"$f":"Timing!DP6","v":1},{"$f":"Timing!DQ6","v":1},{"$f":"Timing!DR6","v":1},{"$f":"Timing!DS6","v":1},{"$f":"Timing!DT6","v":1},{"$f":"Timing!DU6","v":1},{"$f":"Timing!DV6","v":1},{"$f":"Timing!DW6","v":1},{"$f":"Timing!DX6","v":1},{"$f":"Timing!DY6","v":1},{"$f":"Timing!DZ6","v":1},{"$f":"Timing!EA6","v":1},{"$f":"Timing!EB6","v":1},{"$f":"Timing!EC6","v":1},{"$f":"Timing!ED6","v":1},{"$f":"Timing!EE6","v":1},{"$f":"Timing!EF6","v":1},{"$f":"Timing!EG6","v":1},{"$f":"Timing!EH6","v":1},{"$f":"Timing!EI6","v":1},{"$f":"Timing!EJ6","v":1},{"$f":"Timing!EK6","v":1},{"$f":"Timing!EL6","v":1},{"$f":"Timing!EM6","v":1},{"$f":"Timing!EN6","v":1},{"$f":"Timing!EO6","v":1},{"$f":"Timing!EP6","v":1},{"$f":"Timing!EQ6","v":1},{"$f":"Timing!ER6","v":1},{"$f":"Timing!ES6","v":1},{"$f":"Timing!ET6","v":1},{"$f":"Timing!EU6","v":1},{"$f":"Timing!EV6","v":1},{"$f":"Timing!EW6","v":1},{"$f":"Timing!EX6","v":1},{"$f":"Timing!EY6","v":1},{"$f":"Timing!EZ6","v":1},{"$f":"Timing!FA6","v":1},{"$f":"Timing!FB6","v":1},{"$f":"Timing!FC6","v":0},{"$f":"Timing!FD6","v":0},{"$f":"Timing!FE6","v":0},{"$f":"Timing!FF6","v":0},{"$f":"Timing!FG6","v":0},{"$f":"Timing!FH6","v":0},{"$f":"Timing!FI6","v":0},{"$f":"Timing!FJ6","v":0},{"$f":"Timing!FK6","v":0},{"$f":"Timing!FL6","v":0},{"$f":"Timing!FM6","v":0},{"$f":"Timing!FN6","v":0},{"$f":"Timing!FO6","v":0},{"$f":"Timing!FP6","v":0},{"$f":"Timing!FQ6","v":0},{"$f":"Timing!FR6","v":0},{"$f":"Timing!FS6","v":0},{"$f":"Timing!FT6","v":0},{"$f":"Timing!FU6","v":0}]
[]
[null,null,"Counters for call-ups"]
[null,null,"Calendar year",null,null,null,null,null,{"$f":"YEAR(I3)","v":2020},2020,2020,2020,2021,2021,2021,2021,2022,2022,2022,2022,2023,2023,2023,2023,2024,2024,2024,2024,2025,2025,2025,2025,2026,2026,2026,2026,2027,2027,2027,2027,{"$f":"YEAR(AO3)","v":2028},2028,2028,2028,2029,2029,2029,2029,2030,2030,2030,2030,2031,2031,2031,2031,2032,2032,2032,2032,2033,2033,2033,2033,2034,2034,2034,2034,2035,2035,2035,2035,{"$f":"YEAR(BU3)","v":2036},2036,2036,2036,2037,2037,2037,2037,2038,2038,2038,2038,2039,2039,2039,2039,2040,2040,2040,2040,2041,2041,2041,2041,2042,2042,2042,2042,2043,2043,2043,2043,{"$f":"YEAR(DA3)","v":2044},2044,2044,2044,2045,2045,2045,2045,2046,2046,2046,2046,2047,2047,2047,2047,2048,2048,2048,2048,2049,2049,2049,2049,2050,2050,2050,2050,2051,2051,2051,2051,{"$f":"YEAR(EG3)","v":2052},2052,2052,2052,2053,2053,2053,2053,2054,2054,2054,2054,2055,2055,2055,2055,2056,2056,2056,2056,2057,2057,2057,2057,2058,2058,2058,2058,2059,2059,2059,2059,{"$f":"YEAR(FM3)","v":2060},2060,2060,2060,2061,2061,2061]
[null,null,"Days in Period",null,null,null,null,null,{"$f":"I3-I2+1","v":91},91,92,92,90,91,92,92,90,91,92,92,90,91,92,92,91,91,92,92,90,91,92,92,90,91,92,92,90,91,92,92,{"$f":"AO3-AO2+1","v":91},91,92,92,90,91,92,92,90,91,92,92,90,91,92,92,91,91,92,92,90,91,92,92,90,91,92,92,90,91,92,92,{"$f":"BU3-BU2+1","v":91},91,92,92,90,91,92,92,90,91,92,92,90,91,92,92,91,91,92,92,90,91,92,92,90,91,92,92,90,91,92,92,{"$f":"DA3-DA2+1","v":91},91,92,92,90,91,92,92,90,91,92,92,90,91,92,92,91,91,92,92,90,91,92,92,90,91,92,92,90,91,92,92,{"$f":"EG3-EG2+1","v":91},91,92,92,90,91,92,92,90,91,92,92,90,91,92,92,91,91,92,92,90,91,92,92,90,91,92,92,90,91,92,92,{"$f":"FM3-FM2+1","v":91},91,92,92,90,91,92]
[null,null,"Development quarter",null,null,null,null,null,{"$f":"(H11+1)*I4","v":1},2,3,4,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(AN11+1)*AO4","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(BT11+1)*BU4","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(CZ11+1)*DA4","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(EF11+1)*EG4","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(FL11+1)*FM4","v":0},0,0,0,0,0,0]
[null,null,"Construction Quarter",null,null,null,null,null,{"$f":"(H12+1)*I5","v":0},0,0,0,1,2,3,4,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(AN12+1)*AO5","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(BT12+1)*BU5","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(CZ12+1)*DA5","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(EF12+1)*EG5","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(FL12+1)*FM5","v":0},0,0,0,0,0,0]
[null,null,"Operations Quarter",null,null,null,null,null,{"$f":"(H13+1)*I6","v":0},0,0,0,0,0,0,0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,{"$f":"(AN13+1)*AO6","v":25},26,27,28,29,30,31,32,33,34,35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,50,51,52,53,54,55,56,{"$f":"(BT13+1)*BU6","v":57},58,59,60,61,62,63,64,65,66,67,68,69,70,71,72,73,74,75,76,77,78,79,80,81,82,83,84,85,86,87,88,{"$f":"(CZ13+1)*DA6","v":89},90,91,92,93,94,95,96,97,98,99,100,101,102,103,104,105,106,107,108,109,110,111,112,113,114,115,116,117,118,119,120,{"$f":"(EF13+1)*EG6","v":121},122,123,124,125,126,127,128,129,130,131,132,133,134,135,136,137,138,139,140,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(FL13+1)*FM6","v":0},0,0,0,0,0,0]
[null,null,"Operations Year",null,null,null,null,null,{"$f":"ROUNDUP(I13/4,0)","v":0},0,0,0,0,0,0,0,1,1,1,1,2,2,2,2,3,3,3,3,4,4,4,4,5,5,5,5,6,6,6,6,{"$f":"ROUNDUP(AO13/4,0)","v":7},7,7,7,8,8,8,8,9,9,9,9,10,10,10,10,11,11,11,11,12,12,12,12,13,13,13,13,14,14,14,14,{"$f":"ROUNDUP(BU13/4,0)","v":15},15,15,15,16,16,16,16,17,17,17,17,18,18,18,18,19,19,19,19,20,20,20,20,21,21,21,21,22,22,22,22,{"$f":"ROUNDUP(DA13/4,0)","v":23},23,23,23,24,24,24,24,25,25,25,25,26,26,26,26,27,27,27,27,28,28,28,28,29,29,29,29,30,30,30,30,{"$f":"ROUNDUP(EG13/4,0)","v":31},31,31,31,32,32,32,32,33,33,33,33,34,34,34,34,35,35,35,35,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUNDUP(FM13/4,0)","v":0},0,0,0,0,0,0]
[null,null,"Escalation Counter",null,null,null,null,null,{"$f":"IF(I14=0,0,I14-1)","v":0},0,0,0,0,0,0,0,0,0,0,0,1,1,1,1,2,2,2,2,3,3,3,3,4,4,4,4,5,5,5,5,{"$f":"IF(AO14=0,0,AO14-1)","v":6},6,6,6,7,7,7,7,8,8,8,8,9,9,9,9,10,10,10,10,11,11,11,11,12,12,12,12,13,13,13,13,{"$f":"IF(BU14=0,0,BU14-1)","v":14},14,14,14,15,15,15,15,16,16,16,16,17,17,17,17,18,18,18,18,19,19,19,19,20,20,20,20,21,21,21,21,{"$f":"IF(DA14=0,0,DA14-1)","v":22},22,22,22,23,23,23,23,24,24,24,24,25,25,25,25,26,26,26,26,27,27,27,27,28,28,28,28,29,29,29,29,{"$f":"IF(EG14=0,0,EG14-1)","v":30},30,30,30,31,31,31,31,32,32,32,32,33,33,33,33,34,34,34,34,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(FM14=0,0,FM14-1)","v":0},0,0,0,0,0,0]
[]
[null,"Generation at P50"]
[null,null,"Month Number",null,null,null,null,null,{"$f":"MONTH(I2)","v":1},{"$f":"MONTH(J2)","v":4},7,10,1,4,7,10,1,4,7,10,1,4,7,10,1,4,7,10,1,4,7,10,1,4,7,10,1,4,7,10,1,4,7,10,1,4,7,10,1,4,7,10,1,4,7,10,1,4,7,10,1,4,7,10,1,4,7,10,1,4,7,10,1,{"$f":"MONTH(BV2)","v":4},7,10,1,4,7,10,1,4,7,10,1,4,7,10,1,4,7,10,1,4,7,10,1,4,7,10,1,4,7,10,1,4,7,10,1,4,7,10,1,4,7,10,1,4,7,10,1,4,7,10,1,4,7,10,1,4,7,10,1,4,7,10,1,{"$f":"MONTH(EH2)","v":4},7,10,1,4,7,10,1,4,7,10,1,4,7,10,1,4,7,10,1,4,7,10,1,4,7,10,1,4,7,10,1,4,7,10,1,4,7]
[null,null,"Quarter Number",null,null,null,null,null,{"$f":"ROUNDUP(I18/3,0)","v":1},{"$f":"ROUNDUP(J18/3,0)","v":2},3,4,1,2,3,4,1,2,3,4,1,2,3,4,1,2,3,4,1,2,3,4,1,2,3,4,1,2,3,4,1,2,3,4,1,2,3,4,1,2,3,4,1,2,3,4,1,2,3,4,1,2,3,4,1,2,3,4,1,2,3,4,1,{"$f":"ROUNDUP(BV18/3,0)","v":2},3,4,1,2,3,4,1,2,3,4,1,2,3,4,1,2,3,4,1,2,3,4,1,2,3,4,1,2,3,4,1,2,3,4,1,2,3,4,1,2,3,4,1,2,3,4,1,2,3,4,1,2,3,4,1,2,3,4,1,2,3,4,1,{"$f":"ROUNDUP(EH18/3,0)","v":2},3,4,1,2,3,4,1,2,3,4,1,2,3,4,1,2,3,4,1,2,3,4,1,2,3,4,1,2,3,4,1,2,3,4,1,2,3]
[]
[null,null,"Rated capacity ","MWp",{"$f":"'Inputs - Partnership'!E52","v":225},null,null,null,{"$f":"$E$21*I6","v":0},0,0,0,0,0,0,0,225,225,225,225,225,225,225,225,225,225,225,225,225,225,225,225,225,225,225,225,225,225,225,225,{"$f":"$E$21*AO6","v":225},225,225,225,225,225,225,225,225,225,225,225,225,225,225,225,225,225,225,225,225,225,225,225,225,225,225,225,225,225,225,225,{"$f":"$E$21*BU6","v":225},225,225,225,225,225,225,225,225,225,225,225,225,225,225,225,225,225,225,225,225,225,225,225,225,225,225,225,225,225,225,225,{"$f":"$E$21*DA6","v":225},225,225,225,225,225,225,225,225,225,225,225,225,225,225,225,225,225,225,225,225,225,225,225,225,225,225,225,225,225,225,225,{"$f":"$E$21*EG6","v":225},225,225,225,225,225,225,225,225,225,225,225,225,225,225,225,225,225,225,225,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$E$21*FM6","v":0},0,0,0,0,0,0]
[null,null,"AC/DC Ratio","Mwac",{"$f":"1/'Inputs - Partnership'!E53","v":0.80645161290322587},null,null,null,{"$f":"$E$22","v":0.80645161290322587},{"$f":"$E$22","v":0.80645161290322587},0.80645161290322587,0.80645161290322587,0.80645161290322587,0.80645161290322587,0.80645161290322587,0.80645161290322587,0.80645161290322587,0.80645161290322587,0.80645161290322587,0.80645161290322587,0.80645161290322587,0.80645161290322587,0.80645161290322587,0.80645161290322587,0.80645161290322587,0.80645161290322587,0.80645161290322587,0.80645161290322587,0.80645161290322587,0.80645161290322587,0.80645161290322587,0.80645161290322587,0.80645161290322587,0.80645161290322587,0.80645161290322587,0.80645161290322587,0.80645161290322587,0.80645161290322587,0.80645161290322587,0.80645161290322587,0.80645161290322587,0.80645161290322587,0.80645161290322587,0.80645161290322587,0.80645161290322587,0.80645161290322587,0.80645161290322587,0.80645161290322587,0.80645161290322587,0.80645161290322587,0.80645161290322587,0.80645161290322587,0.80645161290322587,0.80645161290322587,0.80645161290322587,0.80645161290322587,0.80645161290322587,0.80645161290322587,0.80645161290322587,0.80645161290322587,0.80645161290322587,0.80645161290322587,0.80645161290322587,0.80645161290322587,0.80645161290322587,0.80645161290322587,0.80645161290322587,0.80645161290322587,0.80645161290322587,0.80645161290322587,0.80645161290322587,0.80645161290322587,0.80645161290322587,{"$f":"$E$22","v":0.80645161290322587},0.80645161290322587,0.80645161290322587,0.80645161290322587,0.80645161290322587,0.80645161290322587,0.80645161290322587,0.80645161290322587,0.80645161290322587,0.80645161290322587,0.80645161290322587,0.80645161290322587,0.80645161290322587,0.80645161290322587,0.80645161290322587,0.80645161290322587,0.80645161290322587,0.80645161290322587,0.80645161290322587,0.80645161290322587,0.80645161290322587,0.80645161290322587,0.80645161290322587,0.80645161290322587,0.80645161290322587,0.80645161290322587,0.80645161290322587,0.80645161290322587,0.80645161290322587,0.80645161290322587,0.80645161290322587,0.80645161290322587,0.80645161290322587,0.80645161290322587,0.80645161290322587,0.80645161290322587,0.80645161290322587,0.80645161290322587,0.80645161290322587,0.80645161290322587,0.80645161290322587,0.80645161290322587,0.80645161290322587,0.80645161290322587,0.80645161290322587,0.80645161290322587,0.80645161290322587,0.80645161290322587,0.80645161290322587,0.80645161290322587,0.80645161290322587,0.80645161290322587,0.80645161290322587,0.80645161290322587,0.80645161290322587,0.80645161290322587,0.80645161290322587,0.80645161290322587,0.80645161290322587,0.80645161290322587,0.80645161290322587,0.80645161290322587,0.80645161290322587,0.80645161290322587,{"$f":"$E$22","v":0.80645161290322587},0.80645161290322587,0.80645161290322587,0.80645161290322587,0.80645161290322587,0.80645161290322587,0.80645161290322587,0.80645161290322587,0.80645161290322587,0.80645161290322587,0.80645161290322587,0.80645161290322587,0.80645161290322587,0.80645161290322587,0.80645161290322587,0.80645161290322587,0.80645161290322587,0.80645161290322587,0.80645161290322587,0.80645161290322587,0.80645161290322587,0.80645161290322587,0.80645161290322587,0.80645161290322587,0.80645161290322587,0.80645161290322587,0.80645161290322587,0.80645161290322587,0.80645161290322587,0.80645161290322587,0.80645161290322587,0.80645161290322587,0.80645161290322587,0.80645161290322587,0.80645161290322587,0.80645161290322587,0.80645161290322587,0.80645161290322587]
[null,null,"Rated capacity ","MW",{"$f":"E21*E22","v":181.45161290322582},null,null,null,{"$f":"I21*I22","v":0},{"$f":"J21*J22","v":0},0,0,0,0,0,0,181.45161290322582,181.45161290322582,181.45161290322582,181.45161290322582,181.45161290322582,181.45161290322582,181.45161290322582,181.45161290322582,181.45161290322582,181.45161290322582,181.45161290322582,181.45161290322582,181.45161290322582,181.45161290322582,181.45161290322582,181.45161290322582,181.45161290322582,181.45161290322582,181.45161290322582,181.45161290322582,181.45161290322582,181.45161290322582,181.45161290322582,181.45161290322582,181.45161290322582,181.45161290322582,181.45161290322582,181.45161290322582,181.45161290322582,181.45161290322582,181.45161290322582,181.45161290322582,181.45161290322582,181.45161290322582,181.45161290322582,181.45161290322582,181.45161290322582,181.45161290322582,181.45161290322582,181.45161290322582,181.45161290322582,181.45161290322582,181.45161290322582,181.45161290322582,181.45161290322582,181.45161290322582,181.45161290322582,181.45161290322582,181.45161290322582,181.45161290322582,181.45161290322582,181.45161290322582,181.45161290322582,181.45161290322582,181.45161290322582,181.45161290322582,181.45161290322582,{"$f":"BV21*BV22","v":181.45161290322582},181.45161290322582,181.45161290322582,181.45161290322582,181.45161290322582,181.45161290322582,181.45161290322582,181.45161290322582,181.45161290322582,181.45161290322582,181.45161290322582,181.45161290322582,181.45161290322582,181.45161290322582,181.45161290322582,181.45161290322582,181.45161290322582,181.45161290322582,181.45161290322582,181.45161290322582,181.45161290322582,181.45161290322582,181.45161290322582,181.45161290322582,181.45161290322582,181.45161290322582,181.45161290322582,181.45161290322582,181.45161290322582,181.45161290322582,181.45161290322582,181.45161290322582,181.45161290322582,181.45161290322582,181.45161290322582,181.45161290322582,181.45161290322582,181.45161290322582,181.45161290322582,181.45161290322582,181.45161290322582,181.45161290322582,181.45161290322582,181.45161290322582,181.45161290322582,181.45161290322582,181.45161290322582,181.45161290322582,181.45161290322582,181.45161290322582,181.45161290322582,181.45161290322582,181.45161290322582,181.45161290322582,181.45161290322582,181.45161290322582,181.45161290322582,181.45161290322582,181.45161290322582,181.45161290322582,181.45161290322582,181.45161290322582,181.45161290322582,181.45161290322582,{"$f":"EH21*EH22","v":181.45161290322582},181.45161290322582,181.45161290322582,181.45161290322582,181.45161290322582,181.45161290322582,181.45161290322582,181.45161290322582,181.45161290322582,181.45161290322582,181.45161290322582,181.45161290322582,181.45161290322582,181.45161290322582,181.45161290322582,181.45161290322582,181.45161290322582,181.45161290322582,181.45161290322582,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Days in Period","Days",365,null,null,null,{"$f":"$E$25","v":365},{"$f":"$E$25","v":365},365,365,365,365,365,365,365,365,365,365,365,365,365,365,365,365,365,365,365,365,365,365,365,365,365,365,365,365,365,365,365,365,365,365,365,365,365,365,365,365,365,365,365,365,365,365,365,365,365,365,365,365,365,365,365,365,365,365,365,365,365,365,365,{"$f":"$E$25","v":365},365,365,365,365,365,365,365,365,365,365,365,365,365,365,365,365,365,365,365,365,365,365,365,365,365,365,365,365,365,365,365,365,365,365,365,365,365,365,365,365,365,365,365,365,365,365,365,365,365,365,365,365,365,365,365,365,365,365,365,365,365,365,365,{"$f":"$E$25","v":365},365,365,365,365,365,365,365,365,365,365,365,365,365,365,365,365,365,365,365,365,365,365,365,365,365,365,365,365,365,365,365,365,365,365,365,365,365]
[null,null,"Hours in Period","Hours",null,null,null,null,{"$f":"I25*24","v":8760},{"$f":"J25*24","v":8760},8760,8760,8760,8760,8760,8760,8760,8760,8760,8760,8760,8760,8760,8760,8760,8760,8760,8760,8760,8760,8760,8760,8760,8760,8760,8760,8760,8760,8760,8760,8760,8760,8760,8760,8760,8760,8760,8760,8760,8760,8760,8760,8760,8760,8760,8760,8760,8760,8760,8760,8760,8760,8760,8760,8760,8760,8760,8760,8760,8760,8760,8760,8760,{"$f":"BV25*24","v":8760},8760,8760,8760,8760,8760,8760,8760,8760,8760,8760,8760,8760,8760,8760,8760,8760,8760,8760,8760,8760,8760,8760,8760,8760,8760,8760,8760,8760,8760,8760,8760,8760,8760,8760,8760,8760,8760,8760,8760,8760,8760,8760,8760,8760,8760,8760,8760,8760,8760,8760,8760,8760,8760,8760,8760,8760,8760,8760,8760,8760,8760,8760,8760,{"$f":"EH25*24","v":8760},8760,8760,8760,8760,8760,8760,8760,8760,8760,8760,8760,8760,8760,8760,8760,8760,8760,8760,8760,8760,8760,8760,8760,8760,8760,8760,8760,8760,8760,8760,8760,8760,8760,8760,8760,8760,8760]
[null,null,"Net Annual AC Capacity Factor P-50","Capacity Factor",{"$f":"'Inputs - Partnership'!E57","v":0.318}]
[null,null,"Annual Production before Degradation","MWH",null,null,null,{"$f":"SUM(I28:XFD28)","v":0}]
[]
[null,null,"Degradation Rate","%",{"$f":"'Inputs - Partnership'!E60","v":6.0000000000000001E-3}]
[null,null,"Degradation Index","Inde",null,null,null,1]
[null,null,"Production After Degradation - P50","MWH",null,null,null,{"$f":"SUM(I32:XFD32)","v":0},{"$f":"I28*I31","v":0},{"$f":"J28*J31","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BV28*BV31","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EH28*EH31","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Seasonality","%"]
[null,null,"Grid availability","%",{"$f":"'Inputs - Partnership'!E61","v":1},null,null,null,{"$f":"$E$35","v":1},{"$f":"$E$35","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"$E$35","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"$E$35","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,null,"Total generation - P50 ","MWh",null,null,null,{"$f":"SUM(I36:XFD36)","v":0},{"$f":"I32*I34*I35","v":0},{"$f":"J32*J34*J35","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BV32*BV34*BV35","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EH32*EH34*EH35","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Revenue"]
[null,null,"PPA 1"]
[null,null,"PPA 1 period flag","Flag",{"$f":"'Inputs - Partnership'!E69","v":"2021-12-31"},{"$f":"'Inputs - Partnership'!E70","v":"2036-12-31"},null,null,{"$f":"AND(I$2>=$E40,I$3<=$F40)*1","v":0},{"$f":"AND(J$2>=$E40,J$3<=$F40)*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(BV$2>=$E40,BV$3<=$F40)*1","v":1},1,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AND(EH$2>=$E40,EH$3<=$F40)*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Production","MWh",{"$f":"'Inputs - Partnership'!E75","v":0.6},null,null,null,{"$f":"$E41*I$36*I40","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$E41*BU$36*BU40","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$E41*EG$36*EG40","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Price","$ / MWh",{"$f":"'Inputs - Partnership'!E73","v":38},null,null,null,{"$f":"$E42*((1+($E43/4))^I$15)*I40","v":0},0,0,0,0,0,0,0,38,38,38,38,38.237500000000004,38.237500000000004,38.237500000000004,38.237500000000004,38.476484375000005,38.476484375000005,38.476484375000005,38.476484375000005,38.716962402343761,38.716962402343761,38.716962402343761,38.716962402343761,38.958943417358405,38.958943417358405,38.958943417358405,38.958943417358405,39.202436813716901,39.202436813716901,39.202436813716901,39.202436813716901,{"$f":"$E42*((1+($E43/4))^AO$15)*AO40","v":39.447452043802635},39.447452043802635,39.447452043802635,39.447452043802635,39.693998619076403,39.693998619076403,39.693998619076403,39.693998619076403,39.942086110445629,39.942086110445629,39.942086110445629,39.942086110445629,40.191724148635913,40.191724148635913,40.191724148635913,40.191724148635913,40.442922424564891,40.442922424564891,40.442922424564891,40.442922424564891,40.695690689718425,40.695690689718425,40.695690689718425,40.695690689718425,40.950038756529167,40.950038756529167,40.950038756529167,40.950038756529167,41.205976498757479,41.205976498757479,41.205976498757479,41.205976498757479,{"$f":"$E42*((1+($E43/4))^BU$15)*BU40","v":41.463513851874715},41.463513851874715,41.463513851874715,41.463513851874715,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$E42*((1+($E43/4))^DA$15)*DA40","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$E42*((1+($E43/4))^EG$15)*EG40","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$E42*((1+($E43/4))^FM$15)*FM40","v":0},0,0,0,0,0,0]
[null,null,"Escalation","% p.a.",{"$f":"'Inputs - Partnership'!E76","v":2.5000000000000001E-2}]
[null,null,"PPA 1 revenue","USD '000",null,null,null,{"$f":"SUM(I44:FS44)","v":0},{"$f":"I41*I42/1000","v":0},{"$f":"J41*J42/1000","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BV41*BV42/1000","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EH41*EH42/1000","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"PPA 2"]
[null,null,"PPA 2 period flag","Flag",{"$f":"'Inputs - Partnership'!E83","v":"2022-01-01"},{"$f":"'Inputs - Partnership'!E84","v":"2042-01-31"},null,null,{"$f":"IF(AND(I$2>=$E47,I$3<=$F47),1,0)","v":0},0,0,0,0,0,0,0,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"IF(AND(AO$2>=$E47,AO$3<=$F47),1,0)","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"IF(AND(BU$2>=$E47,BU$3<=$F47),1,0)","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,0,0,0,0,0,0,0,0,{"$f":"IF(AND(DA$2>=$E47,DA$3<=$F47),1,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(EG$2>=$E47,EG$3<=$F47),1,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(FM$2>=$E47,FM$3<=$F47),1,0)","v":0},0,0,0,0,0,0]
[null,null,"Production","MWh",{"$f":"'Inputs - Partnership'!E87","v":0.35},null,null,null,{"$f":"$E48*I$36*I47","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$E48*AO$36*AO47","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$E48*BU$36*BU47","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$E48*DA$36*DA47","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$E48*EG$36*EG47","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$E48*FM$36*FM47","v":0},0,0,0,0,0,0]
[null,null,"Price","$ / MWh",{"$f":"'Inputs - Partnership'!E85","v":42.5},null,null,null,{"$f":"$E49*((1+($E50/4))^I$15)*I47","v":0},0,0,0,0,0,0,0,42.5,42.5,42.5,42.5,42.5,42.5,42.5,42.5,42.5,42.5,42.5,42.5,42.5,42.5,42.5,42.5,42.5,42.5,42.5,42.5,42.5,42.5,42.5,42.5,{"$f":"$E49*((1+($E50/4))^AO$15)*AO47","v":42.5},42.5,42.5,42.5,42.5,42.5,42.5,42.5,42.5,42.5,42.5,42.5,42.5,42.5,42.5,42.5,42.5,42.5,42.5,42.5,42.5,42.5,42.5,42.5,42.5,42.5,42.5,42.5,42.5,42.5,42.5,42.5,{"$f":"$E49*((1+($E50/4))^BU$15)*BU47","v":42.5},42.5,42.5,42.5,42.5,42.5,42.5,42.5,42.5,42.5,42.5,42.5,42.5,42.5,42.5,42.5,42.5,42.5,42.5,42.5,42.5,42.5,42.5,42.5,0,0,0,0,0,0,0,0,{"$f":"$E49*((1+($E50/4))^DA$15)*DA47","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$E49*((1+($E50/4))^EG$15)*EG47","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$E49*((1+($E50/4))^FM$15)*FM47","v":0},0,0,0,0,0,0]
[null,null,"Escalation",null,{"$f":"'Inputs - Partnership'!E89","v":0}]
[null,null,"PPA 2 Revenue","USD '000",null,null,null,{"$f":"SUM(I51:FS51)","v":0},{"$f":"I48*I49/1000","v":0},{"$f":"J48*J49/1000","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BV48*BV49/1000","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EH48*EH49/1000","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"REC"]
[null,null,"REC period flag",null,{"$f":"'Inputs - Partnership'!E94","v":10},null,null,null,{"$f":"(I$14<=$E54)*(I$14>0)*1","v":0},0,0,0,0,0,0,0,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"(AO$14<=$E54)*(AO$14>0)*1","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(BU$14<=$E54)*(BU$14>0)*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(DA$14<=$E54)*(DA$14>0)*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(EG$14<=$E54)*(EG$14>0)*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(FM$14<=$E54)*(FM$14>0)*1","v":0},0,0,0,0,0,0]
[null,null,"Price","USD / MWH",{"$f":"'Inputs - Partnership'!E95","v":1.25},null,null,null,{"$f":"IF(I$14=0,0,LOOKUP(I$9,'Inputs - Partnership'!$I$93:$R$93,'Inputs - Partnership'!$I$94:$R$94)*I54)","v":0},{"$f":"IF(J14=0,0,LOOKUP(J9,'Inputs - Partnership'!$I$93:$R$93,'Inputs - Partnership'!$I$94:$R$94)*J54)","v":0},{"$f":"IF(K14=0,0,LOOKUP(K9,'Inputs - Partnership'!$I$93:$R$93,'Inputs - Partnership'!$I$94:$R$94)*K54)","v":0},{"$f":"IF(L14=0,0,LOOKUP(L9,'Inputs - Partnership'!$I$93:$R$93,'Inputs - Partnership'!$I$94:$R$94)*L54)","v":0},{"$f":"IF(M14=0,0,LOOKUP(M9,'Inputs - Partnership'!$I$93:$R$93,'Inputs - Partnership'!$I$94:$R$94)*M54)","v":0},{"$f":"IF(N14=0,0,LOOKUP(N9,'Inputs - Partnership'!$I$93:$R$93,'Inputs - Partnership'!$I$94:$R$94)*N54)","v":0},{"$f":"IF(O14=0,0,LOOKUP(O9,'Inputs - Partnership'!$I$93:$R$93,'Inputs - Partnership'!$I$94:$R$94)*O54)","v":0},{"$f":"IF(P14=0,0,LOOKUP(P9,'Inputs - Partnership'!$I$93:$R$93,'Inputs - Partnership'!$I$94:$R$94)*P54)","v":0},{"$f":"IF(Q14=0,0,LOOKUP(Q9,'Inputs - Partnership'!$I$93:$R$93,'Inputs - Partnership'!$I$94:$R$94)*Q54)","v":1.25},{"$f":"IF(R14=0,0,LOOKUP(R9,'Inputs - Partnership'!$I$93:$R$93,'Inputs - Partnership'!$I$94:$R$94)*R54)","v":1.25},{"$f":"IF(S14=0,0,LOOKUP(S9,'Inputs - Partnership'!$I$93:$R$93,'Inputs - Partnership'!$I$94:$R$94)*S54)","v":1.25},{"$f":"IF(T14=0,0,LOOKUP(T9,'Inputs - Partnership'!$I$93:$R$93,'Inputs - Partnership'!$I$94:$R$94)*T54)","v":1.25},{"$f":"IF(U14=0,0,LOOKUP(U9,'Inputs - Partnership'!$I$93:$R$93,'Inputs - Partnership'!$I$94:$R$94)*U54)","v":1.25},{"$f":"IF(V14=0,0,LOOKUP(V9,'Inputs - Partnership'!$I$93:$R$93,'Inputs - Partnership'!$I$94:$R$94)*V54)","v":1.25},{"$f":"IF(W14=0,0,LOOKUP(W9,'Inputs - Partnership'!$I$93:$R$93,'Inputs - Partnership'!$I$94:$R$94)*W54)","v":1.25},{"$f":"IF(X14=0,0,LOOKUP(X9,'Inputs - Partnership'!$I$93:$R$93,'Inputs - Partnership'!$I$94:$R$94)*X54)","v":1.25},{"$f":"IF(Y14=0,0,LOOKUP(Y9,'Inputs - Partnership'!$I$93:$R$93,'Inputs - Partnership'!$I$94:$R$94)*Y54)","v":1.25},{"$f":"IF(Z14=0,0,LOOKUP(Z9,'Inputs - Partnership'!$I$93:$R$93,'Inputs - Partnership'!$I$94:$R$94)*Z54)","v":1.25},{"$f":"IF(AA14=0,0,LOOKUP(AA9,'Inputs - Partnership'!$I$93:$R$93,'Inputs - Partnership'!$I$94:$R$94)*AA54)","v":1.25},{"$f":"IF(AB14=0,0,LOOKUP(AB9,'Inputs - Partnership'!$I$93:$R$93,'Inputs - Partnership'!$I$94:$R$94)*AB54)","v":1.25},{"$f":"IF(AC14=0,0,LOOKUP(AC9,'Inputs - Partnership'!$I$93:$R$93,'Inputs - Partnership'!$I$94:$R$94)*AC54)","v":1.25},{"$f":"IF(AD14=0,0,LOOKUP(AD9,'Inputs - Partnership'!$I$93:$R$93,'Inputs - Partnership'!$I$94:$R$94)*AD54)","v":1.25},{"$f":"IF(AE14=0,0,LOOKUP(AE9,'Inputs - Partnership'!$I$93:$R$93,'Inputs - Partnership'!$I$94:$R$94)*AE54)","v":1.25},{"$f":"IF(AF14=0,0,LOOKUP(AF9,'Inputs - Partnership'!$I$93:$R$93,'Inputs - Partnership'!$I$94:$R$94)*AF54)","v":1.25},{"$f":"IF(AG14=0,0,LOOKUP(AG9,'Inputs - Partnership'!$I$93:$R$93,'Inputs - Partnership'!$I$94:$R$94)*AG54)","v":1.25},{"$f":"IF(AH14=0,0,LOOKUP(AH9,'Inputs - Partnership'!$I$93:$R$93,'Inputs - Partnership'!$I$94:$R$94)*AH54)","v":1.25},{"$f":"IF(AI14=0,0,LOOKUP(AI9,'Inputs - Partnership'!$I$93:$R$93,'Inputs - Partnership'!$I$94:$R$94)*AI54)","v":1.25},{"$f":"IF(AJ14=0,0,LOOKUP(AJ9,'Inputs - Partnership'!$I$93:$R$93,'Inputs - Partnership'!$I$94:$R$94)*AJ54)","v":1.25},{"$f":"IF(AK14=0,0,LOOKUP(AK9,'Inputs - Partnership'!$I$93:$R$93,'Inputs - Partnership'!$I$94:$R$94)*AK54)","v":1.25},{"$f":"IF(AL14=0,0,LOOKUP(AL9,'Inputs - Partnership'!$I$93:$R$93,'Inputs - Partnership'!$I$94:$R$94)*AL54)","v":1.25},{"$f":"IF(AM14=0,0,LOOKUP(AM9,'Inputs - Partnership'!$I$93:$R$93,'Inputs - Partnership'!$I$94:$R$94)*AM54)","v":1.25},{"$f":"IF(AN14=0,0,LOOKUP(AN9,'Inputs - Partnership'!$I$93:$R$93,'Inputs - Partnership'!$I$94:$R$94)*AN54)","v":1.25},{"$f":"IF(AO14=0,0,LOOKUP(AO9,'Inputs - Partnership'!$I$93:$R$93,'Inputs - Partnership'!$I$94:$R$94)*AO54)","v":1.25},{"$f":"IF(AP14=0,0,LOOKUP(AP9,'Inputs - Partnership'!$I$93:$R$93,'Inputs - Partnership'!$I$94:$R$94)*AP54)","v":1.25},{"$f":"IF(AQ14=0,0,LOOKUP(AQ9,'Inputs - Partnership'!$I$93:$R$93,'Inputs - Partnership'!$I$94:$R$94)*AQ54)","v":1.25},{"$f":"IF(AR14=0,0,LOOKUP(AR9,'Inputs - Partnership'!$I$93:$R$93,'Inputs - Partnership'!$I$94:$R$94)*AR54)","v":1.25},{"$f":"IF(AS14=0,0,LOOKUP(AS9,'Inputs - Partnership'!$I$93:$R$93,'Inputs - Partnership'!$I$94:$R$94)*AS54)","v":1.25},{"$f":"IF(AT14=0,0,LOOKUP(AT9,'Inputs - Partnership'!$I$93:$R$93,'Inputs - Partnership'!$I$94:$R$94)*AT54)","v":1.25},{"$f":"IF(AU14=0,0,LOOKUP(AU9,'Inputs - Partnership'!$I$93:$R$93,'Inputs - Partnership'!$I$94:$R$94)*AU54)","v":1.25},{"$f":"IF(AV14=0,0,LOOKUP(AV9,'Inputs - Partnership'!$I$93:$R$93,'Inputs - Partnership'!$I$94:$R$94)*AV54)","v":1.25},{"$f":"IF(AW14=0,0,LOOKUP(AW9,'Inputs - Partnership'!$I$93:$R$93,'Inputs - Partnership'!$I$94:$R$94)*AW54)","v":1.25},{"$f":"IF(AX14=0,0,LOOKUP(AX9,'Inputs - Partnership'!$I$93:$R$93,'Inputs - Partnership'!$I$94:$R$94)*AX54)","v":1.25},{"$f":"IF(AY14=0,0,LOOKUP(AY9,'Inputs - Partnership'!$I$93:$R$93,'Inputs - Partnership'!$I$94:$R$94)*AY54)","v":1.25},{"$f":"IF(AZ14=0,0,LOOKUP(AZ9,'Inputs - Partnership'!$I$93:$R$93,'Inputs - Partnership'!$I$94:$R$94)*AZ54)","v":1.25},{"$f":"IF(BA14=0,0,LOOKUP(BA9,'Inputs - Partnership'!$I$93:$R$93,'Inputs - Partnership'!$I$94:$R$94)*BA54)","v":1.25},{"$f":"IF(BB14=0,0,LOOKUP(BB9,'Inputs - Partnership'!$I$93:$R$93,'Inputs - Partnership'!$I$94:$R$94)*BB54)","v":1.25},{"$f":"IF(BC14=0,0,LOOKUP(BC9,'Inputs - Partnership'!$I$93:$R$93,'Inputs - Partnership'!$I$94:$R$94)*BC54)","v":1.25},{"$f":"IF(BD14=0,0,LOOKUP(BD9,'Inputs - Partnership'!$I$93:$R$93,'Inputs - Partnership'!$I$94:$R$94)*BD54)","v":1.25},{"$f":"IF(BE14=0,0,LOOKUP(BE9,'Inputs - Partnership'!$I$93:$R$93,'Inputs - Partnership'!$I$94:$R$94)*BE54)","v":0},{"$f":"IF(BF14=0,0,LOOKUP(BF9,'Inputs - Partnership'!$I$93:$R$93,'Inputs - Partnership'!$I$94:$R$94)*BF54)","v":0},{"$f":"IF(BG14=0,0,LOOKUP(BG9,'Inputs - Partnership'!$I$93:$R$93,'Inputs - Partnership'!$I$94:$R$94)*BG54)","v":0},{"$f":"IF(BH14=0,0,LOOKUP(BH9,'Inputs - Partnership'!$I$93:$R$93,'Inputs - Partnership'!$I$94:$R$94)*BH54)","v":0},{"$f":"IF(BI14=0,0,LOOKUP(BI9,'Inputs - Partnership'!$I$93:$R$93,'Inputs - Partnership'!$I$94:$R$94)*BI54)","v":0},{"$f":"IF(BJ14=0,0,LOOKUP(BJ9,'Inputs - Partnership'!$I$93:$R$93,'Inputs - Partnership'!$I$94:$R$94)*BJ54)","v":0},{"$f":"IF(BK14=0,0,LOOKUP(BK9,'Inputs - Partnership'!$I$93:$R$93,'Inputs - Partnership'!$I$94:$R$94)*BK54)","v":0},{"$f":"IF(BL14=0,0,LOOKUP(BL9,'Inputs - Partnership'!$I$93:$R$93,'Inputs - Partnership'!$I$94:$R$94)*BL54)","v":0},{"$f":"IF(BM14=0,0,LOOKUP(BM9,'Inputs - Partnership'!$I$93:$R$93,'Inputs - Partnership'!$I$94:$R$94)*BM54)","v":0},{"$f":"IF(BN14=0,0,LOOKUP(BN9,'Inputs - Partnership'!$I$93:$R$93,'Inputs - Partnership'!$I$94:$R$94)*BN54)","v":0},{"$f":"IF(BO14=0,0,LOOKUP(BO9,'Inputs - Partnership'!$I$93:$R$93,'Inputs - Partnership'!$I$94:$R$94)*BO54)","v":0},{"$f":"IF(BP14=0,0,LOOKUP(BP9,'Inputs - Partnership'!$I$93:$R$93,'Inputs - Partnership'!$I$94:$R$94)*BP54)","v":0},{"$f":"IF(BQ14=0,0,LOOKUP(BQ9,'Inputs - Partnership'!$I$93:$R$93,'Inputs - Partnership'!$I$94:$R$94)*BQ54)","v":0},{"$f":"IF(BR14=0,0,LOOKUP(BR9,'Inputs - Partnership'!$I$93:$R$93,'Inputs - Partnership'!$I$94:$R$94)*BR54)","v":0},{"$f":"IF(BS14=0,0,LOOKUP(BS9,'Inputs - Partnership'!$I$93:$R$93,'Inputs - Partnership'!$I$94:$R$94)*BS54)","v":0},{"$f":"IF(BT14=0,0,LOOKUP(BT9,'Inputs - Partnership'!$I$93:$R$93,'Inputs - Partnership'!$I$94:$R$94)*BT54)","v":0},{"$f":"IF(BU14=0,0,LOOKUP(BU9,'Inputs - Partnership'!$I$93:$R$93,'Inputs - Partnership'!$I$94:$R$94)*BU54)","v":0},{"$f":"IF(BV14=0,0,LOOKUP(BV9,'Inputs - Partnership'!$I$93:$R$93,'Inputs - Partnership'!$I$94:$R$94)*BV54)","v":0},{"$f":"IF(BW14=0,0,LOOKUP(BW9,'Inputs - Partnership'!$I$93:$R$93,'Inputs - Partnership'!$I$94:$R$94)*BW54)","v":0},{"$f":"IF(BX14=0,0,LOOKUP(BX9,'Inputs - Partnership'!$I$93:$R$93,'Inputs - Partnership'!$I$94:$R$94)*BX54)","v":0},{"$f":"IF(BY14=0,0,LOOKUP(BY9,'Inputs - Partnership'!$I$93:$R$93,'Inputs - Partnership'!$I$94:$R$94)*BY54)","v":0},{"$f":"IF(BZ14=0,0,LOOKUP(BZ9,'Inputs - Partnership'!$I$93:$R$93,'Inputs - Partnership'!$I$94:$R$94)*BZ54)","v":0},{"$f":"IF(CA14=0,0,LOOKUP(CA9,'Inputs - Partnership'!$I$93:$R$93,'Inputs - Partnership'!$I$94:$R$94)*CA54)","v":0},{"$f":"IF(CB14=0,0,LOOKUP(CB9,'Inputs - Partnership'!$I$93:$R$93,'Inputs - Partnership'!$I$94:$R$94)*CB54)","v":0},{"$f":"IF(CC14=0,0,LOOKUP(CC9,'Inputs - Partnership'!$I$93:$R$93,'Inputs - Partnership'!$I$94:$R$94)*CC54)","v":0},{"$f":"IF(CD14=0,0,LOOKUP(CD9,'Inputs - Partnership'!$I$93:$R$93,'Inputs - Partnership'!$I$94:$R$94)*CD54)","v":0},{"$f":"IF(CE14=0,0,LOOKUP(CE9,'Inputs - Partnership'!$I$93:$R$93,'Inputs - Partnership'!$I$94:$R$94)*CE54)","v":0},{"$f":"IF(CF14=0,0,LOOKUP(CF9,'Inputs - Partnership'!$I$93:$R$93,'Inputs - Partnership'!$I$94:$R$94)*CF54)","v":0},{"$f":"IF(CG14=0,0,LOOKUP(CG9,'Inputs - Partnership'!$I$93:$R$93,'Inputs - Partnership'!$I$94:$R$94)*CG54)","v":0},{"$f":"IF(CH14=0,0,LOOKUP(CH9,'Inputs - Partnership'!$I$93:$R$93,'Inputs - Partnership'!$I$94:$R$94)*CH54)","v":0},{"$f":"IF(CI14=0,0,LOOKUP(CI9,'Inputs - Partnership'!$I$93:$R$93,'Inputs - Partnership'!$I$94:$R$94)*CI54)","v":0},{"$f":"IF(CJ14=0,0,LOOKUP(CJ9,'Inputs - Partnership'!$I$93:$R$93,'Inputs - Partnership'!$I$94:$R$94)*CJ54)","v":0},{"$f":"IF(CK14=0,0,LOOKUP(CK9,'Inputs - Partnership'!$I$93:$R$93,'Inputs - Partnership'!$I$94:$R$94)*CK54)","v":0},{"$f":"IF(CL14=0,0,LOOKUP(CL9,'Inputs - Partnership'!$I$93:$R$93,'Inputs - Partnership'!$I$94:$R$94)*CL54)","v":0},{"$f":"IF(CM14=0,0,LOOKUP(CM9,'Inputs - Partnership'!$I$93:$R$93,'Inputs - Partnership'!$I$94:$R$94)*CM54)","v":0},{"$f":"IF(CN14=0,0,LOOKUP(CN9,'Inputs - Partnership'!$I$93:$R$93,'Inputs - Partnership'!$I$94:$R$94)*CN54)","v":0},{"$f":"IF(CO14=0,0,LOOKUP(CO9,'Inputs - Partnership'!$I$93:$R$93,'Inputs - Partnership'!$I$94:$R$94)*CO54)","v":0},{"$f":"IF(CP14=0,0,LOOKUP(CP9,'Inputs - Partnership'!$I$93:$R$93,'Inputs - Partnership'!$I$94:$R$94)*CP54)","v":0},{"$f":"IF(CQ14=0,0,LOOKUP(CQ9,'Inputs - Partnership'!$I$93:$R$93,'Inputs - Partnership'!$I$94:$R$94)*CQ54)","v":0},{"$f":"IF(CR14=0,0,LOOKUP(CR9,'Inputs - Partnership'!$I$93:$R$93,'Inputs - Partnership'!$I$94:$R$94)*CR54)","v":0},{"$f":"IF(CS14=0,0,LOOKUP(CS9,'Inputs - Partnership'!$I$93:$R$93,'Inputs - Partnership'!$I$94:$R$94)*CS54)","v":0},{"$f":"IF(CT14=0,0,LOOKUP(CT9,'Inputs - Partnership'!$I$93:$R$93,'Inputs - Partnership'!$I$94:$R$94)*CT54)","v":0},{"$f":"IF(CU14=0,0,LOOKUP(CU9,'Inputs - Partnership'!$I$93:$R$93,'Inputs - Partnership'!$I$94:$R$94)*CU54)","v":0},{"$f":"IF(CV14=0,0,LOOKUP(CV9,'Inputs - Partnership'!$I$93:$R$93,'Inputs - Partnership'!$I$94:$R$94)*CV54)","v":0},{"$f":"IF(CW14=0,0,LOOKUP(CW9,'Inputs - Partnership'!$I$93:$R$93,'Inputs - Partnership'!$I$94:$R$94)*CW54)","v":0},{"$f":"IF(CX14=0,0,LOOKUP(CX9,'Inputs - Partnership'!$I$93:$R$93,'Inputs - Partnership'!$I$94:$R$94)*CX54)","v":0},{"$f":"IF(CY14=0,0,LOOKUP(CY9,'Inputs - Partnership'!$I$93:$R$93,'Inputs - Partnership'!$I$94:$R$94)*CY54)","v":0},{"$f":"IF(CZ14=0,0,LOOKUP(CZ9,'Inputs - Partnership'!$I$93:$R$93,'Inputs - Partnership'!$I$94:$R$94)*CZ54)","v":0},{"$f":"IF(DA14=0,0,LOOKUP(DA9,'Inputs - Partnership'!$I$93:$R$93,'Inputs - Partnership'!$I$94:$R$94)*DA54)","v":0},{"$f":"IF(DB14=0,0,LOOKUP(DB9,'Inputs - Partnership'!$I$93:$R$93,'Inputs - Partnership'!$I$94:$R$94)*DB54)","v":0},{"$f":"IF(DC14=0,0,LOOKUP(DC9,'Inputs - Partnership'!$I$93:$R$93,'Inputs - Partnership'!$I$94:$R$94)*DC54)","v":0},{"$f":"IF(DD14=0,0,LOOKUP(DD9,'Inputs - Partnership'!$I$93:$R$93,'Inputs - Partnership'!$I$94:$R$94)*DD54)","v":0},{"$f":"IF(DE14=0,0,LOOKUP(DE9,'Inputs - Partnership'!$I$93:$R$93,'Inputs - Partnership'!$I$94:$R$94)*DE54)","v":0},{"$f":"IF(DF14=0,0,LOOKUP(DF9,'Inputs - Partnership'!$I$93:$R$93,'Inputs - Partnership'!$I$94:$R$94)*DF54)","v":0},{"$f":"IF(DG14=0,0,LOOKUP(DG9,'Inputs - Partnership'!$I$93:$R$93,'Inputs - Partnership'!$I$94:$R$94)*DG54)","v":0},{"$f":"IF(DH14=0,0,LOOKUP(DH9,'Inputs - Partnership'!$I$93:$R$93,'Inputs - Partnership'!$I$94:$R$94)*DH54)","v":0},{"$f":"IF(DI14=0,0,LOOKUP(DI9,'Inputs - Partnership'!$I$93:$R$93,'Inputs - Partnership'!$I$94:$R$94)*DI54)","v":0},{"$f":"IF(DJ14=0,0,LOOKUP(DJ9,'Inputs - Partnership'!$I$93:$R$93,'Inputs - Partnership'!$I$94:$R$94)*DJ54)","v":0},{"$f":"IF(DK14=0,0,LOOKUP(DK9,'Inputs - Partnership'!$I$93:$R$93,'Inputs - Partnership'!$I$94:$R$94)*DK54)","v":0},{"$f":"IF(DL14=0,0,LOOKUP(DL9,'Inputs - Partnership'!$I$93:$R$93,'Inputs - Partnership'!$I$94:$R$94)*DL54)","v":0},{"$f":"IF(DM14=0,0,LOOKUP(DM9,'Inputs - Partnership'!$I$93:$R$93,'Inputs - Partnership'!$I$94:$R$94)*DM54)","v":0},{"$f":"IF(DN14=0,0,LOOKUP(DN9,'Inputs - Partnership'!$I$93:$R$93,'Inputs - Partnership'!$I$94:$R$94)*DN54)","v":0},{"$f":"IF(DO14=0,0,LOOKUP(DO9,'Inputs - Partnership'!$I$93:$R$93,'Inputs - Partnership'!$I$94:$R$94)*DO54)","v":0},{"$f":"IF(DP14=0,0,LOOKUP(DP9,'Inputs - Partnership'!$I$93:$R$93,'Inputs - Partnership'!$I$94:$R$94)*DP54)","v":0},{"$f":"IF(DQ14=0,0,LOOKUP(DQ9,'Inputs - Partnership'!$I$93:$R$93,'Inputs - Partnership'!$I$94:$R$94)*DQ54)","v":0},{"$f":"IF(DR14=0,0,LOOKUP(DR9,'Inputs - Partnership'!$I$93:$R$93,'Inputs - Partnership'!$I$94:$R$94)*DR54)","v":0},{"$f":"IF(DS14=0,0,LOOKUP(DS9,'Inputs - Partnership'!$I$93:$R$93,'Inputs - Partnership'!$I$94:$R$94)*DS54)","v":0},{"$f":"IF(DT14=0,0,LOOKUP(DT9,'Inputs - Partnership'!$I$93:$R$93,'Inputs - Partnership'!$I$94:$R$94)*DT54)","v":0},{"$f":"IF(DU14=0,0,LOOKUP(DU9,'Inputs - Partnership'!$I$93:$R$93,'Inputs - Partnership'!$I$94:$R$94)*DU54)","v":0},{"$f":"IF(DV14=0,0,LOOKUP(DV9,'Inputs - Partnership'!$I$93:$R$93,'Inputs - Partnership'!$I$94:$R$94)*DV54)","v":0},{"$f":"IF(DW14=0,0,LOOKUP(DW9,'Inputs - Partnership'!$I$93:$R$93,'Inputs - Partnership'!$I$94:$R$94)*DW54)","v":0},{"$f":"IF(DX14=0,0,LOOKUP(DX9,'Inputs - Partnership'!$I$93:$R$93,'Inputs - Partnership'!$I$94:$R$94)*DX54)","v":0},{"$f":"IF(DY14=0,0,LOOKUP(DY9,'Inputs - Partnership'!$I$93:$R$93,'Inputs - Partnership'!$I$94:$R$94)*DY54)","v":0},{"$f":"IF(DZ14=0,0,LOOKUP(DZ9,'Inputs - Partnership'!$I$93:$R$93,'Inputs - Partnership'!$I$94:$R$94)*DZ54)","v":0},{"$f":"IF(EA14=0,0,LOOKUP(EA9,'Inputs - Partnership'!$I$93:$R$93,'Inputs - Partnership'!$I$94:$R$94)*EA54)","v":0},{"$f":"IF(EB14=0,0,LOOKUP(EB9,'Inputs - Partnership'!$I$93:$R$93,'Inputs - Partnership'!$I$94:$R$94)*EB54)","v":0},{"$f":"IF(EC14=0,0,LOOKUP(EC9,'Inputs - Partnership'!$I$93:$R$93,'Inputs - Partnership'!$I$94:$R$94)*EC54)","v":0},{"$f":"IF(ED14=0,0,LOOKUP(ED9,'Inputs - Partnership'!$I$93:$R$93,'Inputs - Partnership'!$I$94:$R$94)*ED54)","v":0},{"$f":"IF(EE14=0,0,LOOKUP(EE9,'Inputs - Partnership'!$I$93:$R$93,'Inputs - Partnership'!$I$94:$R$94)*EE54)","v":0},{"$f":"IF(EF14=0,0,LOOKUP(EF9,'Inputs - Partnership'!$I$93:$R$93,'Inputs - Partnership'!$I$94:$R$94)*EF54)","v":0},{"$f":"IF(EG14=0,0,LOOKUP(EG9,'Inputs - Partnership'!$I$93:$R$93,'Inputs - Partnership'!$I$94:$R$94)*EG54)","v":0},{"$f":"IF(EH14=0,0,LOOKUP(EH9,'Inputs - Partnership'!$I$93:$R$93,'Inputs - Partnership'!$I$94:$R$94)*EH54)","v":0},{"$f":"IF(EI14=0,0,LOOKUP(EI9,'Inputs - Partnership'!$I$93:$R$93,'Inputs - Partnership'!$I$94:$R$94)*EI54)","v":0},{"$f":"IF(EJ14=0,0,LOOKUP(EJ9,'Inputs - Partnership'!$I$93:$R$93,'Inputs - Partnership'!$I$94:$R$94)*EJ54)","v":0},{"$f":"IF(EK14=0,0,LOOKUP(EK9,'Inputs - Partnership'!$I$93:$R$93,'Inputs - Partnership'!$I$94:$R$94)*EK54)","v":0},{"$f":"IF(EL14=0,0,LOOKUP(EL9,'Inputs - Partnership'!$I$93:$R$93,'Inputs - Partnership'!$I$94:$R$94)*EL54)","v":0},{"$f":"IF(EM14=0,0,LOOKUP(EM9,'Inputs - Partnership'!$I$93:$R$93,'Inputs - Partnership'!$I$94:$R$94)*EM54)","v":0},{"$f":"IF(EN14=0,0,LOOKUP(EN9,'Inputs - Partnership'!$I$93:$R$93,'Inputs - Partnership'!$I$94:$R$94)*EN54)","v":0},{"$f":"IF(EO14=0,0,LOOKUP(EO9,'Inputs - Partnership'!$I$93:$R$93,'Inputs - Partnership'!$I$94:$R$94)*EO54)","v":0},{"$f":"IF(EP14=0,0,LOOKUP(EP9,'Inputs - Partnership'!$I$93:$R$93,'Inputs - Partnership'!$I$94:$R$94)*EP54)","v":0},{"$f":"IF(EQ14=0,0,LOOKUP(EQ9,'Inputs - Partnership'!$I$93:$R$93,'Inputs - Partnership'!$I$94:$R$94)*EQ54)","v":0},{"$f":"IF(ER14=0,0,LOOKUP(ER9,'Inputs - Partnership'!$I$93:$R$93,'Inputs - Partnership'!$I$94:$R$94)*ER54)","v":0},{"$f":"IF(ES14=0,0,LOOKUP(ES9,'Inputs - Partnership'!$I$93:$R$93,'Inputs - Partnership'!$I$94:$R$94)*ES54)","v":0},{"$f":"IF(ET14=0,0,LOOKUP(ET9,'Inputs - Partnership'!$I$93:$R$93,'Inputs - Partnership'!$I$94:$R$94)*ET54)","v":0},{"$f":"IF(EU14=0,0,LOOKUP(EU9,'Inputs - Partnership'!$I$93:$R$93,'Inputs - Partnership'!$I$94:$R$94)*EU54)","v":0},{"$f":"IF(EV14=0,0,LOOKUP(EV9,'Inputs - Partnership'!$I$93:$R$93,'Inputs - Partnership'!$I$94:$R$94)*EV54)","v":0},{"$f":"IF(EW14=0,0,LOOKUP(EW9,'Inputs - Partnership'!$I$93:$R$93,'Inputs - Partnership'!$I$94:$R$94)*EW54)","v":0},{"$f":"IF(EX14=0,0,LOOKUP(EX9,'Inputs - Partnership'!$I$93:$R$93,'Inputs - Partnership'!$I$94:$R$94)*EX54)","v":0},{"$f":"IF(EY14=0,0,LOOKUP(EY9,'Inputs - Partnership'!$I$93:$R$93,'Inputs - Partnership'!$I$94:$R$94)*EY54)","v":0},{"$f":"IF(EZ14=0,0,LOOKUP(EZ9,'Inputs - Partnership'!$I$93:$R$93,'Inputs - Partnership'!$I$94:$R$94)*EZ54)","v":0},{"$f":"IF(FA14=0,0,LOOKUP(FA9,'Inputs - Partnership'!$I$93:$R$93,'Inputs - Partnership'!$I$94:$R$94)*FA54)","v":0},{"$f":"IF(FB14=0,0,LOOKUP(FB9,'Inputs - Partnership'!$I$93:$R$93,'Inputs - Partnership'!$I$94:$R$94)*FB54)","v":0},{"$f":"IF(FC14=0,0,LOOKUP(FC9,'Inputs - Partnership'!$I$93:$R$93,'Inputs - Partnership'!$I$94:$R$94)*FC54)","v":0},{"$f":"IF(FD14=0,0,LOOKUP(FD9,'Inputs - Partnership'!$I$93:$R$93,'Inputs - Partnership'!$I$94:$R$94)*FD54)","v":0},{"$f":"IF(FE14=0,0,LOOKUP(FE9,'Inputs - Partnership'!$I$93:$R$93,'Inputs - Partnership'!$I$94:$R$94)*FE54)","v":0},{"$f":"IF(FF14=0,0,LOOKUP(FF9,'Inputs - Partnership'!$I$93:$R$93,'Inputs - Partnership'!$I$94:$R$94)*FF54)","v":0},{"$f":"IF(FG14=0,0,LOOKUP(FG9,'Inputs - Partnership'!$I$93:$R$93,'Inputs - Partnership'!$I$94:$R$94)*FG54)","v":0},{"$f":"IF(FH14=0,0,LOOKUP(FH9,'Inputs - Partnership'!$I$93:$R$93,'Inputs - Partnership'!$I$94:$R$94)*FH54)","v":0},{"$f":"IF(FI14=0,0,LOOKUP(FI9,'Inputs - Partnership'!$I$93:$R$93,'Inputs - Partnership'!$I$94:$R$94)*FI54)","v":0},{"$f":"IF(FJ14=0,0,LOOKUP(FJ9,'Inputs - Partnership'!$I$93:$R$93,'Inputs - Partnership'!$I$94:$R$94)*FJ54)","v":0},{"$f":"IF(FK14=0,0,LOOKUP(FK9,'Inputs - Partnership'!$I$93:$R$93,'Inputs - Partnership'!$I$94:$R$94)*FK54)","v":0},{"$f":"IF(FL14=0,0,LOOKUP(FL9,'Inputs - Partnership'!$I$93:$R$93,'Inputs - Partnership'!$I$94:$R$94)*FL54)","v":0},{"$f":"IF(FM14=0,0,LOOKUP(FM9,'Inputs - Partnership'!$I$93:$R$93,'Inputs - Partnership'!$I$94:$R$94)*FM54)","v":0},{"$f":"IF(FN14=0,0,LOOKUP(FN9,'Inputs - Partnership'!$I$93:$R$93,'Inputs - Partnership'!$I$94:$R$94)*FN54)","v":0},{"$f":"IF(FO14=0,0,LOOKUP(FO9,'Inputs - Partnership'!$I$93:$R$93,'Inputs - Partnership'!$I$94:$R$94)*FO54)","v":0},{"$f":"IF(FP14=0,0,LOOKUP(FP9,'Inputs - Partnership'!$I$93:$R$93,'Inputs - Partnership'!$I$94:$R$94)*FP54)","v":0},{"$f":"IF(FQ14=0,0,LOOKUP(FQ9,'Inputs - Partnership'!$I$93:$R$93,'Inputs - Partnership'!$I$94:$R$94)*FQ54)","v":0},{"$f":"IF(FR14=0,0,LOOKUP(FR9,'Inputs - Partnership'!$I$93:$R$93,'Inputs - Partnership'!$I$94:$R$94)*FR54)","v":0},{"$f":"IF(FS14=0,0,LOOKUP(FS9,'Inputs - Partnership'!$I$93:$R$93,'Inputs - Partnership'!$I$94:$R$94)*FS54)","v":0}]
[null,null,"REC revenue","USD '000",null,null,null,{"$f":"SUM(I56:FS56)","v":0},{"$f":"I$36*I55/1000","v":0},{"$f":"J$36*J55/1000","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BV$36*BV55/1000","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EH$36*EH55/1000","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Merchant"]
[null,null,"Year",null,null,null,null,null,{"$f":"YEAR(I2)","v":2020},2020,2020,2020,2021,2021,2021,2021,2022,2022,2022,2022,2023,2023,2023,2023,2024,2024,2024,2024,2025,2025,2025,2025,2026,2026,2026,2026,2027,2027,2027,2027,{"$f":"YEAR(AO2)","v":2028},2028,2028,2028,2029,2029,2029,2029,2030,2030,2030,2030,2031,2031,2031,2031,2032,2032,2032,2032,2033,2033,2033,2033,2034,2034,2034,2034,2035,2035,2035,2035,{"$f":"YEAR(BU2)","v":2036},2036,2036,2036,2037,2037,2037,2037,2038,2038,2038,2038,2039,2039,2039,2039,2040,2040,2040,2040,2041,2041,2041,2041,2042,2042,2042,2042,2043,2043,2043,2043,{"$f":"YEAR(DA2)","v":2044},2044,2044,2044,2045,2045,2045,2045,2046,2046,2046,2046,2047,2047,2047,2047,2048,2048,2048,2048,2049,2049,2049,2049,2050,2050,2050,2050,2051,2051,2051,2051,{"$f":"YEAR(EG2)","v":2052},2052,2052,2052,2053,2053,2053,2053,2054,2054,2054,2054,2055,2055,2055,2055,2056,2056,2056,2056,2057,2057,2057,2057,2058,2058,2058,2058,2059,2059,2059,2059,{"$f":"YEAR(FM2)","v":2060},2060,2060,2060,2061,2061,2061]
[null,null,"Merchant period flag","Flag",{"$f":"F47","v":"2042-01-31"},{"$f":"EOMONTH(E60,15*12)","v":"2057-01-31"},null,null,{"$f":"IF(AND(I$2>=$E60,I$3<=$F60),1,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(BU$2>=$E60,BU$3<=$F60),1,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"IF(AND(EG$2>=$E60,EG$3<=$F60),1,0)","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Production (Remaining)","MWh",null,null,null,{"$f":"SUM(I61:XFD61)","v":0},{"$f":"I36-I41-I48","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BV36-BV41-BV48","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EH36-EH41-EH48","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Real Merchant Price","$ / MWh","Inflation %"]
[null,null,"Inflated Merchant Price","$ / MWh",{"$f":"'Merchant curves'!H11","v":2.5000000000000001E-2},null,null,null,{"$f":"I63*((1+($E64/4)))*I60","v":0},{"$f":"J63*((1+($E64/4)))*J60","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BV63*((1+($E64/4)))*BV60","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EH63*((1+($E64/4)))*EH60","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Merchant Revenue","USD '000",null,null,null,{"$f":"SUM(I65:FS65)","v":0},{"$f":"I64*I61/1000","v":0},{"$f":"J64*J61/1000","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AO64*AO61/1000","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BU64*BU61/1000","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"DA64*DA61/1000","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EG64*EG61/1000","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"FM64*FM61/1000","v":0},0,0,0,0,0,0]
[]
[null,null,"Total Sales Check","MWH",null,null,null,{"$f":"SUM(I67:FS67)","v":0},{"$f":"I41+I48+I61","v":0},{"$f":"J41+J48+J61","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BV41+BV48+BV61","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EH41+EH48+EH61","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Energy Generation",null,null,null,null,{"$f":"SUM(I68:XFD68)","v":0},{"$f":"I36","v":0},{"$f":"J36","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BV36","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EH36","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Check",null,null,null,null,{"$f":"H67=H68","v":true}]
[]
[null,null,"Summary"]
[null,null,"PPA 1 revenue","USD '000",null,null,null,null,{"$f":"I44","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AO44","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BU44","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"DA44","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EG44","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"FM44","v":0},0,0,0,0,0,0]
[null,null,"PPA 2 revenue","USD '000",null,null,null,null,{"$f":"I51","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AO51","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BU51","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"DA51","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EG51","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"FM51","v":0},0,0,0,0,0,0]
[null,null,"REC revenue","USD '000",null,null,null,null,{"$f":"I56","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AO56","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BU56","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"DA56","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EG56","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"FM56","v":0},0,0,0,0,0,0]
[null,null,"Merchant revenue","USD '000",null,null,null,null,{"$f":"I65","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AO65","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BU65","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"DA65","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EG65","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"FM65","v":0},0,0,0,0,0,0]
[null,null,"Total revenue","USD '000",null,null,null,{"$f":"SUM(I76:FS76)","v":0},{"$f":"SUM(I72:I75)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AO72:AO75)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BU72:BU75)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(DA72:DA75)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(EG72:EG75)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(FM72:FM75)","v":0},0,0,0,0,0,0]
[]
[null,"Operating costs"]
[]
[null,null,"Inflation Quarterly 2.5%","% p.p.",{"$f":"'Inputs - Partnership'!$G$100","v":2.5000000000000001E-2},null,null,null,{"$f":"(1+$E$80)^(1/4)-1","v":6.192246325636086E-3},6.192246325636086E-3,6.192246325636086E-3,6.192246325636086E-3,6.192246325636086E-3,6.192246325636086E-3,6.192246325636086E-3,6.192246325636086E-3,6.192246325636086E-3,6.192246325636086E-3,6.192246325636086E-3,6.192246325636086E-3,6.192246325636086E-3,6.192246325636086E-3,6.192246325636086E-3,6.192246325636086E-3,6.192246325636086E-3,6.192246325636086E-3,6.192246325636086E-3,6.192246325636086E-3,6.192246325636086E-3,6.192246325636086E-3,6.192246325636086E-3,6.192246325636086E-3,6.192246325636086E-3,6.192246325636086E-3,6.192246325636086E-3,6.192246325636086E-3,6.192246325636086E-3,6.192246325636086E-3,6.192246325636086E-3,6.192246325636086E-3,{"$f":"(1+$E$80)^(1/4)-1","v":6.192246325636086E-3},6.192246325636086E-3,6.192246325636086E-3,6.192246325636086E-3,6.192246325636086E-3,6.192246325636086E-3,6.192246325636086E-3,6.192246325636086E-3,6.192246325636086E-3,6.192246325636086E-3,6.192246325636086E-3,6.192246325636086E-3,6.192246325636086E-3,6.192246325636086E-3,6.192246325636086E-3,6.192246325636086E-3,6.192246325636086E-3,6.192246325636086E-3,6.192246325636086E-3,6.192246325636086E-3,6.192246325636086E-3,6.192246325636086E-3,6.192246325636086E-3,6.192246325636086E-3,6.192246325636086E-3,6.192246325636086E-3,6.192246325636086E-3,6.192246325636086E-3,6.192246325636086E-3,6.192246325636086E-3,6.192246325636086E-3,6.192246325636086E-3,{"$f":"(1+$E$80)^(1/4)-1","v":6.192246325636086E-3},6.192246325636086E-3,6.192246325636086E-3,6.192246325636086E-3,6.192246325636086E-3,6.192246325636086E-3,6.192246325636086E-3,6.192246325636086E-3,6.192246325636086E-3,6.192246325636086E-3,6.192246325636086E-3,6.192246325636086E-3,6.192246325636086E-3,6.192246325636086E-3,6.192246325636086E-3,6.192246325636086E-3,6.192246325636086E-3,6.192246325636086E-3,6.192246325636086E-3,6.192246325636086E-3,6.192246325636086E-3,6.192246325636086E-3,6.192246325636086E-3,6.192246325636086E-3,6.192246325636086E-3,6.192246325636086E-3,6.192246325636086E-3,6.192246325636086E-3,6.192246325636086E-3,6.192246325636086E-3,6.192246325636086E-3,6.192246325636086E-3,{"$f":"(1+$E$80)^(1/4)-1","v":6.192246325636086E-3},6.192246325636086E-3,6.192246325636086E-3,6.192246325636086E-3,6.192246325636086E-3,6.192246325636086E-3,6.192246325636086E-3,6.192246325636086E-3,6.192246325636086E-3,6.192246325636086E-3,6.192246325636086E-3,6.192246325636086E-3,6.192246325636086E-3,6.192246325636086E-3,6.192246325636086E-3,6.192246325636086E-3,6.192246325636086E-3,6.192246325636086E-3,6.192246325636086E-3,6.192246325636086E-3,6.192246325636086E-3,6.192246325636086E-3,6.192246325636086E-3,6.192246325636086E-3,6.192246325636086E-3,6.192246325636086E-3,6.192246325636086E-3,6.192246325636086E-3,6.192246325636086E-3,6.192246325636086E-3,6.192246325636086E-3,6.192246325636086E-3,{"$f":"(1+$E$80)^(1/4)-1","v":6.192246325636086E-3},6.192246325636086E-3,6.192246325636086E-3,6.192246325636086E-3,6.192246325636086E-3,6.192246325636086E-3,6.192246325636086E-3,6.192246325636086E-3,6.192246325636086E-3,6.192246325636086E-3,6.192246325636086E-3,6.192246325636086E-3,6.192246325636086E-3,6.192246325636086E-3,6.192246325636086E-3,6.192246325636086E-3,6.192246325636086E-3,6.192246325636086E-3,6.192246325636086E-3,6.192246325636086E-3,6.192246325636086E-3,6.192246325636086E-3,6.192246325636086E-3,6.192246325636086E-3,6.192246325636086E-3,6.192246325636086E-3,6.192246325636086E-3,6.192246325636086E-3,6.192246325636086E-3,6.192246325636086E-3,6.192246325636086E-3,6.192246325636086E-3,{"$f":"(1+$E$80)^(1/4)-1","v":6.192246325636086E-3},6.192246325636086E-3,6.192246325636086E-3,6.192246325636086E-3,6.192246325636086E-3,6.192246325636086E-3,6.192246325636086E-3]
[null,null,"Inflation Quarterly 2.0%","% p.p.",{"$f":"'Inputs - Partnership'!$G$101","v":0.02},null,null,null,{"$f":"(1+$E$81)^(1/4)-1","v":4.9629315732038215E-3},{"$f":"(1+$E$81)^(1/4)-1","v":4.9629315732038215E-3},4.9629315732038215E-3,4.9629315732038215E-3,4.9629315732038215E-3,4.9629315732038215E-3,4.9629315732038215E-3,4.9629315732038215E-3,4.9629315732038215E-3,4.9629315732038215E-3,4.9629315732038215E-3,4.9629315732038215E-3,4.9629315732038215E-3,4.9629315732038215E-3,4.9629315732038215E-3,4.9629315732038215E-3,4.9629315732038215E-3,4.9629315732038215E-3,4.9629315732038215E-3,4.9629315732038215E-3,4.9629315732038215E-3,4.9629315732038215E-3,4.9629315732038215E-3,4.9629315732038215E-3,4.9629315732038215E-3,4.9629315732038215E-3,4.9629315732038215E-3,4.9629315732038215E-3,4.9629315732038215E-3,4.9629315732038215E-3,4.9629315732038215E-3,4.9629315732038215E-3,4.9629315732038215E-3,4.9629315732038215E-3,4.9629315732038215E-3,4.9629315732038215E-3,4.9629315732038215E-3,4.9629315732038215E-3,4.9629315732038215E-3,4.9629315732038215E-3,4.9629315732038215E-3,4.9629315732038215E-3,4.9629315732038215E-3,4.9629315732038215E-3,4.9629315732038215E-3,4.9629315732038215E-3,4.9629315732038215E-3,4.9629315732038215E-3,4.9629315732038215E-3,4.9629315732038215E-3,4.9629315732038215E-3,4.9629315732038215E-3,4.9629315732038215E-3,4.9629315732038215E-3,4.9629315732038215E-3,4.9629315732038215E-3,4.9629315732038215E-3,4.9629315732038215E-3,4.9629315732038215E-3,4.9629315732038215E-3,4.9629315732038215E-3,4.9629315732038215E-3,4.9629315732038215E-3,4.9629315732038215E-3,4.9629315732038215E-3,{"$f":"(1+$E$81)^(1/4)-1","v":4.9629315732038215E-3},4.9629315732038215E-3,4.9629315732038215E-3,4.9629315732038215E-3,4.9629315732038215E-3,4.9629315732038215E-3,4.9629315732038215E-3,4.9629315732038215E-3,4.9629315732038215E-3,4.9629315732038215E-3,4.9629315732038215E-3,4.9629315732038215E-3,4.9629315732038215E-3,4.9629315732038215E-3,4.9629315732038215E-3,4.9629315732038215E-3,4.9629315732038215E-3,4.9629315732038215E-3,4.9629315732038215E-3,4.9629315732038215E-3,4.9629315732038215E-3,4.9629315732038215E-3,4.9629315732038215E-3,4.9629315732038215E-3,4.9629315732038215E-3,4.9629315732038215E-3,4.9629315732038215E-3,4.9629315732038215E-3,4.9629315732038215E-3,4.9629315732038215E-3,4.9629315732038215E-3,4.9629315732038215E-3,4.9629315732038215E-3,4.9629315732038215E-3,4.9629315732038215E-3,4.9629315732038215E-3,4.9629315732038215E-3,4.9629315732038215E-3,4.9629315732038215E-3,4.9629315732038215E-3,4.9629315732038215E-3,4.9629315732038215E-3,4.9629315732038215E-3,4.9629315732038215E-3,4.9629315732038215E-3,4.9629315732038215E-3,4.9629315732038215E-3,4.9629315732038215E-3,4.9629315732038215E-3,4.9629315732038215E-3,4.9629315732038215E-3,4.9629315732038215E-3,4.9629315732038215E-3,4.9629315732038215E-3,4.9629315732038215E-3,4.9629315732038215E-3,4.9629315732038215E-3,4.9629315732038215E-3,4.9629315732038215E-3,4.9629315732038215E-3,4.9629315732038215E-3,4.9629315732038215E-3,4.9629315732038215E-3,4.9629315732038215E-3,{"$f":"(1+$E$81)^(1/4)-1","v":4.9629315732038215E-3},4.9629315732038215E-3,4.9629315732038215E-3,4.9629315732038215E-3,4.9629315732038215E-3,4.9629315732038215E-3,4.9629315732038215E-3,4.9629315732038215E-3,4.9629315732038215E-3,4.9629315732038215E-3,4.9629315732038215E-3,4.9629315732038215E-3,4.9629315732038215E-3,4.9629315732038215E-3,4.9629315732038215E-3,4.9629315732038215E-3,4.9629315732038215E-3,4.9629315732038215E-3,4.9629315732038215E-3,4.9629315732038215E-3,4.9629315732038215E-3,4.9629315732038215E-3,4.9629315732038215E-3,4.9629315732038215E-3,4.9629315732038215E-3,4.9629315732038215E-3,4.9629315732038215E-3,4.9629315732038215E-3,4.9629315732038215E-3,4.9629315732038215E-3,4.9629315732038215E-3,4.9629315732038215E-3,4.9629315732038215E-3,4.9629315732038215E-3,4.9629315732038215E-3,4.9629315732038215E-3,4.9629315732038215E-3,4.9629315732038215E-3]
[]
[null,null,"Inflation Index 2.5%","Index",null,null,null,1,{"$f":"H83*(1+I80*I$6)","v":1},{"$f":"I83*(1+J80*J$6)","v":1},1,1,1,1,1,1,1.0061922463256361,1.0124228365658294,1.0186920081555442,1.0250000000000001,1.0313470524837771,1.0377334074799753,1.0441593083594329,1.0506250000000004,1.0571307287958718,1.0636767426669751,1.0702632910684193,1.076890625000001,1.0835589970157693,1.0902686612336501,1.0970198733451304,1.1038128906250015,1.1106479719411639,1.1175253777644918,1.1244453701787591,1.1314082128906271,1.1384141712396936,1.1454635122086045,1.1525565044332284,1.1596934182128931,1.1668745255206863,1.17410010001382,1.1813704170440595,1.1886857536682158,1.1960463886587038,1.2034526025141661,1.2109046774701615,1.2184028975099217,1.2259475483751718,1.2335389175770206,1.2411772944069159,1.2488629699476701,1.2565962370845516,1.2643773905164466,1.2722067267670893,1.2800845441963624,1.2880111430116659,1.2959868252793583,1.3040118949362671,1.312086657801272,1.320211421586958,1.3283864959113427,1.3366121923096743,1.3448888242463042,1.3532167071266323,1.3615961583091265,1.3700274971174164,1.3785110448524622,1.3870471248047986,1.3956360622668553,1.4042781845453525,1.4129738209737743,1.4217233029249192,{"$f":"BU83*(1+BV80*BV$6)","v":1.4305269638235272},1.4393851391589867,1.4482981664981192,1.4572663854980425,1.4662901379191158,1.4753697676379618,1.4845056206605725,1.493698045135494,1.5029473913670941,1.5122540118289114,1.5216182611770874,1.5310404962638819,1.540521076151272,1.5500603621246347,1.5596587177065151,1.5693165086704794,1.5790341030550543,1.588811871177751,1.5986501856491784,1.608549421387242,1.6185099556314313,1.6285321679571954,1.6386164402904084,1.6487631569219237,1.6589727045222176,1.6692454721561258,1.6795818512976692,1.6899822358449723,1.7004470221352737,1.7109766089600296,1.7215713975801117,1.7322317917410972,1.7429581976886561,1.7537510241840311,1.7646106825196151,1.7755375865346252,1.7865321526308731,1.7975947997886323,1.808725949582606,1.8199260261979915,1.8311954564466455,1.8425346697833487,1.8539440983221718,1.865424176852942,1.8769753428578124,1.8885980365279333,1.9002927007802271,1.9120597812742666,1.9238997264292588,1.9358129874411327,1.9478000182997337,1.9598612758061242,1.9719972195899911,1.9842083121271619,1.9964950187572279,2.0088578077012782,2.0212971500797416,2.0338135199303418,2.0464073942261596,2.0590792528938109,2.071829578831736,2.0846588579286012,2.0975675790818142,2.110556234216157,{"$f":"EG83*(1+EH80*EH$6)","v":2.1236253183025302},2.136775329376817,2.1500067685588604,2.1633201400715616,2.1767159512600944,2.190194712611238,2.2037569377728325,2.2174031435733514,2.2311338500415974,2.2449495804265198,2.2588508612171543,2.2728382221626862,2.2869121962926382,2.3010733199371836,2.3153221327475837,2.3296591777167537,2.3440850011999546,2.3586001529356135,2.373205186066274,2.373205186066274,2.373205186066274,2.373205186066274,2.373205186066274,2.373205186066274,2.373205186066274,2.373205186066274,2.373205186066274,2.373205186066274,2.373205186066274,2.373205186066274,2.373205186066274,2.373205186066274,2.373205186066274,2.373205186066274,2.373205186066274,2.373205186066274,2.373205186066274,2.373205186066274]
[null,null,"Inflation Index 2%","Index",null,null,null,1,{"$f":"H84*(1+I81*I$6)","v":1},{"$f":"I84*(1+J81*J$6)","v":1},1,1,1,1,1,1,1.0049629315732038,1.0099504938362081,1.0149628090294405,1.0200000000000002,1.0250621902046682,1.0301495037129325,1.0352620652100297,1.0404000000000009,1.0455634340087621,1.0507524937871915,1.0559673065142305,1.061208000000001,1.0664747026889376,1.0717675436629357,1.0770866526445155,1.0824321600000013,1.0878041967427166,1.0932028945361947,1.0986283856974062,1.1040808032000018,1.1095602806775713,1.115066952426919,1.1206009534113548,1.1261624192640023,1.1317514862911231,1.1373682914754577,1.1430129724795821,1.1486856676492825,1.1543865160169458,1.1601156573049669,1.1658732319291738,1.1716593810022682,1.1774742463372847,1.1833179704510663,1.1891906965677574,1.1950925686223137,1.2010237312640306,1.206984329860088,1.2129745104991128,1.2189944199947602,1.2250442058893114,1.2311240164572899,1.2372340007090952,1.2433743083946556,1.2495450900070979,1.255746496786436,1.2619786807232776,1.2682417945625493,1.2745359918072403,1.2808614267221652,1.2872182543377435,1.2936066304538005,1.3000267116433855,1.3064786552566088,1.3129626194244988,1.319478763062877,1.3260272458762536,{"$f":"BU84*(1+BV81*BV$6)","v":1.3326082283617413},1.3392218718129889,1.3458683383241348,1.3525477907937791,1.3592603929289766,1.3660063092492492,1.3727857050906178,1.3795987466096549,1.3864456007875563,1.3933264354342345,1.4002414191924306,1.4071907215418484,1.4141745128033079,1.4211929641429195,1.4282462475762796,1.4353345359726859,1.4424580030593745,1.4496168234257785,1.4568111725278057,1.4640412266921401,1.4713071631205625,1.4786091598942945,1.4859473959783622,1.4933220512259833,1.5007333063829742,1.5081813430921809,1.5156663438979301,1.5231884922505035,1.5307479725106341,1.5383449699540248,1.5459796707758888,1.5536522620955138,1.5613629319608471,1.5691118693531056,1.576899264191407,1.5847253073374243,1.5925901906000643,1.6004941067401681,1.6084372494752355,1.6164198134841732,1.624441994412066,1.6325039888749719,1.6406059944647406,1.6487482097538571,1.6569308343003077,1.6651540686524717,1.6734181143540359,1.6817231739489347,1.6900694509863143,1.6984571500255217,1.7068864766411171,1.715357637427914,1.7238708400060414,1.7324262930260328,1.74102420617394,1.7496647901764728,1.7583482568061626,1.7670748188865537,1.7758446902974192,1.7846580859800025,1.7935152219422861,1.8024163152642851,1.8113615841033679,1.8203512476996029,{"$f":"EG84*(1+EH81*EH$6)","v":1.8293855263811323},1.8384646415695713,1.8475888157854359,1.8567582726535956,1.8659732369087556,1.8752339344009634,1.8845405921011451,1.8938934381066681,1.9032927016469312,1.9127386130889832,1.9222314039431685,1.9317713068688021,1.9413585556798705,1.9509933853507635,1.9606760320220327,1.9704067330061787,1.9801857267934686,1.9900132530577794,1.999889552662474,1.999889552662474,1.999889552662474,1.999889552662474,1.999889552662474,1.999889552662474,1.999889552662474,1.999889552662474,1.999889552662474,1.999889552662474,1.999889552662474,1.999889552662474,1.999889552662474,1.999889552662474,1.999889552662474,1.999889552662474,1.999889552662474,1.999889552662474,1.999889552662474,1.999889552662474]
[]
[null,null,null,null,"$ p.a.","Escalation"]
[null,null,"Panel O&M","USD '000",{"$f":"'Inputs - Partnership'!E100","v":40},{"$f":"'Inputs - Partnership'!$G$100","v":2.5000000000000001E-2},null,{"$f":"SUM(I87:FS87)","v":0}]
[null,null,"BoP O&M and site labor ","USD '000",{"$f":"'Inputs - Partnership'!E101","v":125},{"$f":"'Inputs - Partnership'!$G$101","v":0.02},null,-6327.2327131115517,{"$f":"-$E88/4*I$84*I$6","v":0},0,0,0,0,0,0,0,-31.40509161166262,-31.5609529323815,{"$f":"-$E88/4*S$84*S$6","v":-31.717587782170014},-31.875000000000007,-32.033193443895883,-32.192171991029142,-32.351939537813429,-32.512500000000024,-32.673857312773812,-32.836015430849734,-32.998978328569706,-33.162750000000031,{"$f":"-$E88/4*AC$84*AC$6","v":-33.327334459029302},-33.492735739466738,-33.658957895141107,-33.826005000000038,-33.993881148209894,-34.162590454256083,-34.332137053043944,-34.502525100000057,-34.6737587711741,-34.845842263341218,{"$f":"-$E88/4*AM$84*AM$6","v":-35.018779794104837},-35.192575602000069,-35.367233946597594,-35.542759108608053,-35.719155389986938,-35.89642711404008,-36.074578625529554,-36.253614290780213,-36.433538497786678,-36.614355656320882,{"$f":"-$E88/4*AW$84*AW$6","v":-36.796070198040148},-36.978686576595827,-37.162209267742419,-37.346642769447307,-37.531991602000957,-37.718260308127746,-37.905453453097273,-38.093575624836255,-38.282631434040979,-38.472625514290307,{"$f":"-$E88/4*BG$84*BG$6","v":-38.663562522159225},-38.855447137332987,-39.048284062721812,-39.242078024576124,-39.436833772602427,-39.632556080079667,-39.829249743976263,-40.02691958506766,-40.225570448054484,-40.425207201681268,{"$f":"-$E88/4*BQ$84*BQ$6","v":-40.625834738855794},-40.827457976769026,-41.030081857015588,-41.233711345714909,-41.438351433632924,-41.644007136304417,-41.850683494155902,-42.058385572629213,-42.267118462305596,-42.476887279030521,{"$f":"-$E88/4*CA$84*CA$6","v":-42.687697164039037},-42.899553284081804,-43.112460831551715,-43.326425024611133,-43.54145110731983,-43.757544349763457,-43.974710048182764,-44.19295352510337,-44.412280129466232,-44.632695236758735,{"$f":"-$E88/4*CK$84*CK$6","v":-44.854204249146434},-45.076812595605453,-45.300525732055576,-45.525349141493926,-45.751288334129377,-45.97834884751758,-46.206536246696707,-46.43585612432382,-46.666314100811974,-46.897915824467944,{"$f":"-$E88/4*CU$84*CU$6","v":-47.130666971630653},-47.364573246810316,-47.599640382828234,-47.835874140957316,-48.073280311063279,-48.311864711746523,-48.551633190484807,-48.792591623776474,-49.034745917284553,-49.278102005981467,{"$f":"-$E88/4*DE$84*DE$6","v":-49.522665854294509},-49.768443456252008,-50.015440835630251,-50.263664046101105,-50.51311917138041,-50.763812325377067,-51.015749652342876,-51.268937327023146,-51.523381554808033,-51.779088571884614,{"$f":"-$E88/4*DO$84*DO$6","v":-52.036064645389743},-52.294316073563621,-52.553849185904205,-52.814670343322319,-53.076785938297554,-53.340202395034908,-53.604926169622317,-53.870963750188793,-54.138321657063521,-54.407006442935625,{"$f":"-$E88/4*DY$84*DY$6","v":-54.677024693014772},-54.948383025192584,-55.221088090204802,-55.495146571794351,-55.770565186875082,-56.047350685696443,-56.325509852008913,-56.605049503230248,-56.885976490612592,-57.168297699410381,{"$f":"-$E88/4*EI$84*EI$6","v":-57.452020049049104},-57.73715049329487,-58.023696020424865,-58.311663653398611,-58.601060450030104,-58.891893503160787,-59.184169940833378,-59.477896926466599,-59.773081659030723,-60.069731373224016,{"$f":"-$E88/4*ES$84*ES$6","v":-60.367853339650061},-60.667454864995953,-60.968543292211358,-61.271126000688518,-61.575210406443084,-61.880803962295893,-62.187914158055605,-62.496548520702312,0,0,{"$f":"-$E88/4*FC$84*FC$6","v":0},0,0,0,0,0,0,0,0,0,{"$f":"-$E88/4*FM$84*FM$6","v":0},0,0,0,0,0,0]
[null,null,"Operating expense","USD '000",{"$f":"'Inputs - Partnership'!E102","v":71},{"$f":"'Inputs - Partnership'!G102","v":0.02},null,-3593.8681810473608,0,0,0,0,0,0,0,0,-17.838092035424367,-17.926621265592694,-18.01558986027257,-18.105000000000004,-18.194853876132861,-18.285153690904551,-18.375901657478028,-18.467100000000016,-18.558750953655526,-18.650856764722651,-18.743419690627594,-18.836442000000019,-18.929925972728643,-19.023873900017108,-19.118288084440152,-19.213170840000025,-19.308524492183217,-19.404351378017456,-19.500653846128959,-19.597434256800032,-19.694694982026892,-19.792438405577812,-19.890666923051548,-19.989382941936039,-20.088588881667434,-20.188287173689375,-20.288480261512582,-20.389170600774765,-20.490360659300787,-20.592052917163162,-20.694249866742837,-20.796954012790259,-20.900167872486804,-21.003893975506429,-21.108134864077694,-21.21289309304607,-21.318171229936542,-21.423971855016561,-21.530297561359252,-21.637150954906993,-21.744534654535279,-21.852451292116896,-21.960903512586441,-22.069893974005137,-22.179425347625987,-22.289500317959238,-22.400121582838178,-22.51129185348525,-22.623013854578517,-22.735290324318431,-22.848124014494946,-22.96151769055496,-23.075474131670092,-23.189996130804804,-23.305086494784852,-23.420748044366068,-23.536983614303502,-23.653796053420908,-23.771188224680554,-23.889163005253391,-24.007723286589577,-24.126871974489333,-24.246611989174173,-24.366946265358465,-24.487877752321374,-24.609409413979126,-24.731544228957663,-24.854285190665642,-24.977635307367809,-25.101597602258714,-25.226175113536822,-25.351370894478961,-25.477188013515175,-25.603629554303897,-25.730698615807569,-25.85839831236855,-25.986731773785486,-26.115702145389985,-26.245312588123728,-26.375566278615931,-26.506466409261204,-26.638016188297794,-26.770218839886212,-26.903077604188258,-27.036595737446437,-27.170776512063757,-27.305623216683941,-27.441139156272026,-27.577327652195368,-27.714192042305037,-27.851735681017626,-27.989961939397475,-28.128874205239281,-28.268475883151144,-28.408770394637983,-28.549761178185431,-28.691451689344074,-28.833845400814173,-28.976945802530754,-29.120756401749148,-29.265280723130964,-29.410522308830462,-29.556484718581373,-29.703171529784136,-29.85058633759359,-29.998732755007079,-30.147614412953011,-30.297234960379829,-30.447598064345474,-30.598707410107234,-30.750566701212083,-30.903179659587437,-31.056550025632394,-31.210681558309386,-31.365578035236329,-31.52124325277919,-31.677681026145045,-31.834895189475578,-31.992889595941062,-32.151668117834781,-32.311234646667948,-32.471593093265099,-32.632747387859894,-32.794701480191485,-32.957459339601321,-33.121024955130409,-33.2854023356171,-33.450595509795328,-33.616608526393357,-33.783445454233032,-33.951110382329453,-34.11960741999124,-34.288940696921237,-34.459114363317703,-34.63013258997605,-34.801999568391082,-34.974719510859671,-35.148296650584065,-35.322735241775582,-35.498039559758915,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Asset management ","USD '000",{"$f":"'Inputs - Partnership'!E104","v":250},{"$f":"'Inputs - Partnership'!G104","v":0.02},null,-12654.465426223103,0,0,0,0,0,0,0,0,-62.81018322332524,-63.121905864763001,-63.435175564340028,-63.750000000000014,-64.066386887791765,-64.384343982058283,-64.703879075626858,-65.025000000000048,-65.347714625547624,-65.672030861699469,-65.997956657139412,-66.325500000000062,-66.654668918058604,-66.985471478933476,-67.317915790282214,-67.652010000000075,-67.987762296419788,-68.325180908512166,-68.664274106087888,-69.005050200000113,-69.3475175423482,-69.691684526682437,-70.037559588209675,-70.385151204000138,-70.734467893195188,-71.085518217216105,-71.438310779973875,-71.792854228080159,-72.149157251059108,-72.507228581560426,-72.867076995573356,-73.228711312641764,-73.592140396080296,-73.957373153191654,-74.324418535484838,-74.693285538894614,-75.063983204001914,-75.436520616255493,-75.810906906194546,-76.18715124967251,-76.565262868081959,-76.945251028580614,-77.32712504431845,-77.710894274665975,-78.096568125443625,-78.484156049152247,-78.873667545204853,-79.265112160159333,-79.658499487952525,-80.053839170135319,-80.451140896108967,-80.850414403362535,-81.251669477711587,-81.654915953538051,-82.060163714031177,-82.467422691429817,-82.876702867265848,-83.288014272608834,-83.701366988311804,-84.116771145258426,-84.534236924611193,-84.953774558061042,-85.375394328078073,-85.799106568163609,-86.22492166310343,-86.652850049222266,-87.08290221463966,-87.515088699526913,-87.949420096365529,-88.38590705020674,-88.824560258932465,-89.265390473517471,-89.708408498292869,-90.153625191210907,-90.601051464111151,-91.050698282987852,-91.502576668258754,-91.95669769503516,-92.413072493393415,-92.87171224864764,-93.332628201623947,-93.795831648935888,-94.261333943261306,-94.729146493620632,-95.199280765656468,-95.671748281914631,-96.146560622126557,-96.623729423493046,-97.103266380969615,-97.585183247552948,-98.069491834569106,-98.556204011962933,-99.045331708589018,-99.536886912504016,-100.0308816712605,-100.52732809220221,-101.02623834276082,-101.52762465075413,-102.03149930468575,-102.53787465404629,-103.04676310961607,-103.55817714376923,-104.07212929077949,-104.58863214712724,-105.10769837180841,-105.62934068664464,-106.15357187659511,-106.68040479006982,-107.20985233924463,-107.74192750037759,-108.27664331412704,-108.81401288587125,-109.35404938602954,-109.89676605038517,-110.4421761804096,-110.9902931435887,-111.54113037375016,-112.09470137139289,-112.65101970401783,-113.2100990064605,-113.77195298122518,-114.33659539882076,-114.90404009809821,-115.47430098658974,-116.04739204084973,-116.62332730679722,-117.20212090006021,-117.78378700632157,-118.36833988166676,-118.9557938529332,-119.54616331806145,-120.13946274644803,-120.73570667930012,-121.33490972999191,-121.93708658442272,-122.54225200137704,-123.15042081288617,-123.76160792459179,-124.37582831611121,-124.99309704140462,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Community support ","USD '000",{"$f":"'Inputs - Partnership'!E105","v":10},{"$f":"'Inputs - Partnership'!G105","v":0.02},null,-506.17861704892408,0,0,0,0,0,0,0,0,-2.5124073289330093,-2.5248762345905202,-2.5374070225736012,-2.5500000000000007,-2.5626554755116704,-2.5753737592823311,-2.5881551630250743,-2.6010000000000022,-2.613908585021905,-2.6268812344679788,-2.6399182662855765,-2.6530200000000024,-2.6661867567223441,-2.6794188591573391,-2.6927166316112889,-2.7060804000000034,-2.7195104918567914,-2.7330072363404865,-2.7465709642435154,-2.7602020080000047,-2.7739007016939281,-2.7876673810672976,-2.801502383528387,-2.8154060481600056,-2.8293787157278079,-2.8434207286886442,-2.8575324311989552,-2.871714169123206,-2.8859662900423642,-2.9002891432624174,-2.9146830798229346,-2.9291484525056704,-2.9436856158432119,-2.9582949261276656,-2.9729767414193935,-2.9877314215557842,-3.0025593281600766,-3.0174608246502199,-3.0324362762477817,-3.0474860499869005,-3.0626105147232785,-3.0778100411432248,-3.0930850017727378,-3.108435770986639,-3.1238627250177449,-3.1393662419660902,-3.154946701808194,-3.1706044864063729,-3.1863399795181007,-3.2021535668054129,-3.2180456358443585,-3.2340165761345014,-3.2500667791084634,-3.2661966381415217,-3.282406548561247,-3.2986969076571926,-3.315068114690634,-3.3315205709043534,-3.3480546795324724,-3.3646708458103367,-3.3813694769844478,-3.3981509823224414,-3.4150157731231228,-3.4319642627265443,-3.4489968665241371,-3.466114001968891,-3.4833160885855863,-3.5006035479810764,-3.5179768038546211,-3.5354362820082699,-3.5529824103572989,-3.5706156189406988,-3.5883363399317147,-3.6061450076484363,-3.6240420585644459,-3.6420279313195141,-3.6601030667303505,-3.6782679078014064,-3.6965228997357364,-3.7148684899459057,-3.7333051280649583,-3.7518332659574356,-3.7704533577304522,-3.7891658597448252,-3.8079712306262588,-3.826869931276585,-3.8458624248850621,-3.8649491769397222,-3.8841306552387844,-3.9034073299021177,-3.922779673382764,-3.9422481604785178,-3.961813268343561,-3.9814754765001608,-4.0012352668504203,-4.0210931236880887,-4.0410495337104333,-4.0611049860301653,-4.0812599721874303,-4.1015149861618516,-4.1218705243846427,-4.142327085750769,-4.1628851716311797,-4.1835452858850894,-4.2043079348723369,-4.2251736274657858,-4.2461428750638044,-4.2672161916027926,-4.2883940935697851,-4.3096771000151035,-4.3310657325650821,-4.3525605154348499,-4.374161975441182,-4.3958706420154066,-4.4176870472163845,-4.4396117257435481,-4.4616452149500061,-4.4837880548557152,-4.5060407881607132,-4.5284039602584194,-4.5508781192490071,-4.5734638159528309,-4.5961616039239281,-4.61897203946359,-4.6418956816339891,-4.6649330922718892,-4.6880848360024086,-4.7113514802528629,-4.73473359526667,-4.758231754117328,-4.781846532722458,-4.8055785098579209,-4.8294282671720055,-4.8533963891996761,-4.8774834633769091,-4.901690080055082,-4.9260168325154465,-4.9504643169836715,-4.9750331326444481,-4.9997238816561849,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"3rd party services ","USD '000",{"$f":"'Inputs - Partnership'!E106","v":200},{"$f":"'Inputs - Partnership'!G106","v":0.02},null,-10123.572340978482,0,0,0,0,0,0,0,0,-50.24814657866019,-50.497524691810405,-50.748140451472025,-51.000000000000014,-51.253109510233408,-51.507475185646626,-51.763103260501488,-52.020000000000046,-52.278171700438101,-52.537624689359575,-52.798365325711529,-53.060400000000051,-53.323735134446878,-53.588377183146783,-53.854332632225777,-54.121608000000066,-54.390209837135828,-54.660144726809733,-54.931419284870309,-55.204040160000091,-55.478014033878566,-55.753347621345952,-56.03004767056774,-56.308120963200118,-56.587574314556157,-56.868414573772888,-57.150648623979109,-57.434283382464123,-57.719325800847287,-58.005782865248342,-58.293661596458691,-58.582969050113412,-58.873712316864236,-59.16589852255332,-59.459534828387874,-59.754628431115684,-60.051186563201533,-60.349216493004398,-60.648725524955637,-60.949720999738012,-61.25221029446557,-61.55620082286449,-61.86170003545476,-62.168715419732777,-62.477254500354896,-62.787324839321798,-63.098934036163875,-63.412089728127462,-63.726799590362013,-64.043071336108255,-64.360912716887171,-64.680331522690025,-65.001335582169276,-65.323932762830438,-65.648130971224944,-65.973938153143848,-66.301362293812687,-66.630411418087064,-66.96109359064944,-67.293416916206738,-67.627389539688949,-67.963019646448828,-68.300315462462464,-68.63928525453089,-68.979937330482741,-69.322280039377816,-69.666321771711722,-70.012070959621525,-70.359536077092429,-70.708725640165397,-71.059648207145969,-71.412312378813979,-71.766726798634295,-72.122900152968725,-72.48084117128893,-72.84055862639029,-73.202061334607009,-73.565358156028125,-73.930457994714729,-74.297369798918112,-74.666102561299169,-75.03666531914871,-75.409067154609048,-75.783317194896512,-76.159424612525171,-76.537398625531708,-76.917248497701237,-77.298983538794445,-77.682613104775683,-78.068146598042347,-78.455593467655277,-78.844963209570352,-79.236265366871223,-79.629509530003219,-80.024705337008413,-80.421862473761777,-80.820990674208659,-81.222099720603296,-81.625199443748599,-82.030299723237036,-82.437410487692858,-82.846541715015391,-83.257703432623586,-83.6709057177018,-84.086158697446734,-84.503472549315717,-84.922857501276084,-85.344323832055863,-85.767881871395701,-86.193542000302074,-86.621314651301645,-87.051210308697009,-87.483239508823644,-87.917412840308131,-88.353740944327683,-88.792234514870955,-89.232904299000126,-89.675761097114304,-90.120815763214253,-90.568079205168388,-91.017562384980138,-91.469276319056618,-91.923232078478563,-92.379440789271797,-92.837913632679786,-93.298661845437778,-93.761696720048178,-94.227029605057254,-94.694671905333408,-95.164635082346564,-95.636930654449159,-96.111570197158429,-96.588565343440109,-97.067927783993525,-97.549669267538178,-98.033801601101629,-98.520336650308934,-99.009286339673423,-99.500662652888977,-99.994477633123708,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Insurance","USD '000",{"$f":"'Inputs - Partnership'!E117","v":1464.75},{"$f":"'Inputs - Partnership'!G115","v":0},null,-51266.25,{"$f":"-$E93/4*I$6","v":0},{"$f":"-$E93/4*J$6","v":0},0,0,0,0,0,0,-366.1875,-366.1875,-366.1875,-366.1875,-366.1875,-366.1875,-366.1875,-366.1875,-366.1875,-366.1875,-366.1875,-366.1875,-366.1875,-366.1875,-366.1875,-366.1875,-366.1875,-366.1875,-366.1875,-366.1875,-366.1875,-366.1875,-366.1875,-366.1875,-366.1875,-366.1875,-366.1875,-366.1875,-366.1875,-366.1875,-366.1875,-366.1875,-366.1875,-366.1875,-366.1875,-366.1875,-366.1875,-366.1875,-366.1875,-366.1875,-366.1875,-366.1875,-366.1875,-366.1875,-366.1875,-366.1875,-366.1875,-366.1875,-366.1875,-366.1875,-366.1875,-366.1875,-366.1875,-366.1875,-366.1875,-366.1875,-366.1875,{"$f":"-$E93/4*BV$6","v":-366.1875},-366.1875,-366.1875,-366.1875,-366.1875,-366.1875,-366.1875,-366.1875,-366.1875,-366.1875,-366.1875,-366.1875,-366.1875,-366.1875,-366.1875,-366.1875,-366.1875,-366.1875,-366.1875,-366.1875,-366.1875,-366.1875,-366.1875,-366.1875,-366.1875,-366.1875,-366.1875,-366.1875,-366.1875,-366.1875,-366.1875,-366.1875,-366.1875,-366.1875,-366.1875,-366.1875,-366.1875,-366.1875,-366.1875,-366.1875,-366.1875,-366.1875,-366.1875,-366.1875,-366.1875,-366.1875,-366.1875,-366.1875,-366.1875,-366.1875,-366.1875,-366.1875,-366.1875,-366.1875,-366.1875,-366.1875,-366.1875,-366.1875,-366.1875,-366.1875,-366.1875,-366.1875,-366.1875,-366.1875,{"$f":"-$E93/4*EH$6","v":-366.1875},-366.1875,-366.1875,-366.1875,-366.1875,-366.1875,-366.1875,-366.1875,-366.1875,-366.1875,-366.1875,-366.1875,-366.1875,-366.1875,-366.1875,-366.1875,-366.1875,-366.1875,-366.1875,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Property tax","USD '000",{"$f":"'Inputs - Partnership'!E112","v":500},{"$f":"'Inputs - Partnership'!G112","v":0},null,-17500,{"$f":"-$E94/4*I$6","v":0},0,0,0,0,0,0,0,-125,-125,-125,-125,-125,-125,-125,-125,-125,-125,-125,-125,-125,-125,-125,-125,-125,-125,-125,-125,-125,-125,-125,-125,-125,-125,-125,-125,-125,-125,-125,-125,-125,-125,-125,-125,-125,-125,-125,-125,-125,-125,-125,-125,-125,-125,-125,-125,-125,-125,-125,-125,-125,-125,-125,-125,-125,-125,-125,-125,-125,-125,-125,-125,-125,-125,-125,-125,-125,-125,-125,-125,-125,-125,-125,-125,-125,-125,-125,-125,-125,-125,-125,-125,-125,-125,-125,-125,-125,-125,-125,-125,-125,-125,-125,-125,-125,-125,-125,-125,-125,-125,-125,-125,-125,-125,-125,-125,-125,-125,-125,-125,-125,-125,-125,-125,-125,-125,-125,-125,-125,-125,-125,-125,-125,-125,-125,-125,-125,-125,-125,-125,-125,-125,-125,-125,-125,-125,-125,-125,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Land","USD '000",{"$f":"'Inputs - Partnership'!E113","v":500},{"$f":"'Inputs - Partnership'!G113","v":0},null,-17500,0,0,0,0,0,0,0,0,-125,-125,-125,-125,-125,-125,-125,-125,-125,-125,-125,-125,-125,-125,-125,-125,-125,-125,-125,-125,-125,-125,-125,-125,-125,-125,-125,-125,-125,-125,-125,-125,-125,-125,-125,-125,-125,-125,-125,-125,-125,-125,-125,-125,-125,-125,-125,-125,-125,-125,-125,-125,-125,-125,-125,-125,-125,-125,-125,-125,-125,-125,-125,-125,-125,-125,-125,-125,-125,-125,-125,-125,-125,-125,-125,-125,-125,-125,-125,-125,-125,-125,-125,-125,-125,-125,-125,-125,-125,-125,-125,-125,-125,-125,-125,-125,-125,-125,-125,-125,-125,-125,-125,-125,-125,-125,-125,-125,-125,-125,-125,-125,-125,-125,-125,-125,-125,-125,-125,-125,-125,-125,-125,-125,-125,-125,-125,-125,-125,-125,-125,-125,-125,-125,-125,-125,-125,-125,-125,-125,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Start","End"]
[null,null,null,null,{"$f":"'Inputs - Partnership'!E109","v":5},{"$f":"'Inputs - Partnership'!F109","v":20}]
[null,null,"Maintenance - Inverter replacement","USD '000",{"$f":"'Inputs - Partnership'!E103","v":83},{"$f":"'Inputs - Partnership'!G103","v":0.02},null,{"$f":"SUM(I98:FS98)","v":-1677.5362659139314},{"$f":"IF(AND(I$14>=$E97,I$14<=$F97),((($E98*I$6)*(1+($F98/4))^(I$15*4))/4)*-1,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-22.47372638897744,-22.47372638897744,-22.47372638897744,-22.47372638897744,-22.926583226624594,-22.926583226624594,-22.926583226624594,-22.926583226624594,{"$f":"IF(AND(AO$14>=$E97,AO$14<=$F97),((($E98*AO$6)*(1+($F98/4))^(AO$15*4))/4)*-1,0)","v":-23.388565356261797},-23.388565356261797,-23.388565356261797,-23.388565356261797,-23.859856657090987,-23.859856657090987,-23.859856657090987,-23.859856657090987,-24.340644713572093,-24.340644713572093,-24.340644713572093,-24.340644713572093,-24.831120890085813,-24.831120890085813,-24.831120890085813,-24.831120890085813,-25.331480407100926,-25.331480407100926,-25.331480407100926,-25.331480407100926,-25.841922418876372,-25.841922418876372,-25.841922418876372,-25.841922418876372,-26.362650092729123,-26.362650092729123,-26.362650092729123,-26.362650092729123,-26.893870689899302,-26.893870689899302,-26.893870689899302,-26.893870689899302,{"$f":"IF(AND(BU$14>=$E97,BU$14<=$F97),((($E98*BU$6)*(1+($F98/4))^(BU$15*4))/4)*-1,0)","v":-27.435795648044774},-27.435795648044774,-27.435795648044774,-27.435795648044774,-27.988640665398052,-27.988640665398052,-27.988640665398052,-27.988640665398052,-28.552625786619039,-28.552625786619039,-28.552625786619039,-28.552625786619039,-29.127975490377683,-29.127975490377683,-29.127975490377683,-29.127975490377683,-29.714918778701502,-29.714918778701502,-29.714918778701502,-29.714918778701502,-30.313689268123532,-30.313689268123532,-30.313689268123532,-30.313689268123532,0,0,0,0,0,0,0,0,{"$f":"IF(AND(DA$14>=$E97,DA$14<=$F97),((($E98*DA$6)*(1+($F98/4))^(DA$15*4))/4)*-1,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(EG$14>=$E97,EG$14<=$F97),((($E98*EG$6)*(1+($F98/4))^(EG$15*4))/4)*-1,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(FM$14>=$E97,FM$14<=$F97),((($E98*FM$6)*(1+($F98/4))^(FM$15*4))/4)*-1,0)","v":0},0,0,0,0,0,0]
[]
[null,null,"Total operating costs","USD '000",null,null,null,{"$f":"SUM(I100:FS100)","v":-121149.10354432333},{"$f":"SUM(I98,I87:I95)","v":0},0,0,0,0,0,0,0,-781.00142077800547,-781.81938098913815,-782.64140068082827,-783.46749999999997,-784.29769919356556,-785.13201860892093,-785.97047869444486,-786.81310000000008,-787.65990317743695,-788.51090898109942,-789.36613826833377,-790.22561200000018,-791.08935124098571,-791.95737716072142,-792.82971103370051,-793.70637424000029,-817.06111465478295,-817.94650109291342,-818.83628164335209,-819.73047811377774,-821.08196925774632,-821.98506342463929,-822.89263958608672,-823.804719985921,{"$f":"SUM(AO98,AO87:AO95)","v":-825.18330910800591},-826.10446515823685,-827.03019284291327,-827.96051485074418,-829.36674528387016,-830.3063244551056,-831.25056669347555,-832.19949514146299,-833.63392111288681,-834.59229186754703,-835.55541895068427,-836.52332596763154,-837.98651281738682,-838.96405098714024,-839.94644061194026,-840.93370576922644,-842.42623017294795,-843.42331910609641,-844.42535652339257,-845.43236698382441,-846.95481718004044,-847.97184789185189,-848.99392605749392,-850.02107672713441,-851.57405274911662,-852.61142407516422,-853.65394380411908,-854.70163748715242,-856.28575139941449,-857.34387015198308,-858.4072402755171,-859.47588783221113,{"$f":"SUM(BU98,BU87:BU95)","v":-861.09176397175042},-862.1710450993703,-863.2556826253749,-864.34570313320296,-865.99397835557784,-867.09484510575021,-868.20117538227487,-869.31299630025933,-870.9943202306024,-872.11720431577828,-873.24566119783344,-874.37971853417764,-876.09475382324081,-877.24009559012018,-878.39112160981654,-879.5478600928875,-881.29728267822202,-882.46553128043888,-883.63957782052921,-884.81945107326169,-886.6039504456345,-887.79556401989578,-888.99309149078783,-890.19656220857496,-861.09231640106123,-862.30776224680778,-863.52924026711764,-864.75678039926061,-865.99041272908266,-867.23016749174394,-868.47607507246005,-869.72816600724582,{"$f":"SUM(DA98,DA87:DA95)","v":-870.98647098366428},-872.25102084157891,-873.52184657390933,-874.79897932739073,-876.08245040333759,-877.37229125841054,-878.66853350538759,-879.97120891393865,-881.28034941140436,-882.59598708357885,-883.91815417549537,-885.24688309221756,-886.58220639963258,-887.92415682525052,-889.27276725900538,-890.62807075406192,-891.99010052762526,-893.35888996175549,-894.73447260418561,-896.1168821691432,-897.50615253817796,-898.90231776099085,-900.30541205626946,-901.71546981252618,-903.13252558894146,-904.55661411621065,-905.98777029739483,-907.42602920877675,-908.87142610072044,-910.32399639853497,-911.78377570334283,-913.25079979295242,{"$f":"SUM(EG98,EG87:EG95)","v":-914.72510462273488},-916.20672632650576,-917.69570121740969,-919.19206578881153,-920.69585671518962,-922.20711085303594,-923.72586524175802,-925.25215710458781,-926.78602384949363,-928.32750307009678,-929.87663254659321,-931.43345024667963,-932.99799432648354,-934.5703031314988,-936.15041519752526,-937.73836925161334,-939.33420421301332,-940.93795919412878,-942.54967350147581,-944.16938663664575,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(FM98,FM87:FM95)","v":0},0,0,0,0,0,0]
[]
[null,null,"EBITDA at P50","USD '000",null,null,null,{"$f":"SUM(I102:FS102)","v":-121149.10354432333},{"$f":"I76+I100","v":0},0,0,0,0,0,0,0,-781.00142077800547,-781.81938098913815,-782.64140068082827,-783.46749999999997,-784.29769919356556,-785.13201860892093,-785.97047869444486,-786.81310000000008,-787.65990317743695,-788.51090898109942,-789.36613826833377,-790.22561200000018,-791.08935124098571,-791.95737716072142,-792.82971103370051,-793.70637424000029,-817.06111465478295,-817.94650109291342,-818.83628164335209,-819.73047811377774,-821.08196925774632,-821.98506342463929,-822.89263958608672,-823.804719985921,{"$f":"AO76+AO100","v":-825.18330910800591},-826.10446515823685,-827.03019284291327,-827.96051485074418,-829.36674528387016,-830.3063244551056,-831.25056669347555,-832.19949514146299,-833.63392111288681,-834.59229186754703,-835.55541895068427,-836.52332596763154,-837.98651281738682,-838.96405098714024,-839.94644061194026,-840.93370576922644,-842.42623017294795,-843.42331910609641,-844.42535652339257,-845.43236698382441,-846.95481718004044,-847.97184789185189,-848.99392605749392,-850.02107672713441,-851.57405274911662,-852.61142407516422,-853.65394380411908,-854.70163748715242,-856.28575139941449,-857.34387015198308,-858.4072402755171,-859.47588783221113,{"$f":"BU76+BU100","v":-861.09176397175042},-862.1710450993703,-863.2556826253749,-864.34570313320296,-865.99397835557784,-867.09484510575021,-868.20117538227487,-869.31299630025933,-870.9943202306024,-872.11720431577828,-873.24566119783344,-874.37971853417764,-876.09475382324081,-877.24009559012018,-878.39112160981654,-879.5478600928875,-881.29728267822202,-882.46553128043888,-883.63957782052921,-884.81945107326169,-886.6039504456345,-887.79556401989578,-888.99309149078783,-890.19656220857496,-861.09231640106123,-862.30776224680778,-863.52924026711764,-864.75678039926061,-865.99041272908266,-867.23016749174394,-868.47607507246005,-869.72816600724582,{"$f":"DA76+DA100","v":-870.98647098366428},-872.25102084157891,-873.52184657390933,-874.79897932739073,-876.08245040333759,-877.37229125841054,-878.66853350538759,-879.97120891393865,-881.28034941140436,-882.59598708357885,-883.91815417549537,-885.24688309221756,-886.58220639963258,-887.92415682525052,-889.27276725900538,-890.62807075406192,-891.99010052762526,-893.35888996175549,-894.73447260418561,-896.1168821691432,-897.50615253817796,-898.90231776099085,-900.30541205626946,-901.71546981252618,-903.13252558894146,-904.55661411621065,-905.98777029739483,-907.42602920877675,-908.87142610072044,-910.32399639853497,-911.78377570334283,-913.25079979295242,{"$f":"EG76+EG100","v":-914.72510462273488},-916.20672632650576,-917.69570121740969,-919.19206578881153,-920.69585671518962,-922.20711085303594,-923.72586524175802,-925.25215710458781,-926.78602384949363,-928.32750307009678,-929.87663254659321,-931.43345024667963,-932.99799432648354,-934.5703031314988,-936.15041519752526,-937.73836925161334,-939.33420421301332,-940.93795919412878,-942.54967350147581,-944.16938663664575,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"FM76+FM100","v":0},0,0,0,0,0,0]
[null,null,"Margin","%",null,null,null,{"$f":"IFERROR(H102/H76,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(AN102/AN76,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(BT102/BT76,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(CZ102/CZ76,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(EF102/EF76,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(FL102/FL76,0)","v":0},0,0,0,0,0,0,0]
[]
[null,"Construction"]
[null,null,"Construction costs"]
[null,null,"Allocation profile"]
[null,null,"Development spend schedule","%"]
[null,null,"Construction Quarater Number",null,null,null,null,null,{"$f":"H109+I5","v":0},0,0,0,1,2,3,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,{"$f":"AN109+AO5","v":4},4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,{"$f":"BT109+BU5","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,{"$f":"CZ109+DA5","v":4},4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,{"$f":"EF109+EG5","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,{"$f":"FL109+FM5","v":4},4,4,4,4,4,4]
[null,null,"CapEx spend schedule","%",null,null,null,{"$f":"SUM(I110:XFD110)","v":1},{"$f":"LOOKUP(I109,'Inputs - Partnership'!37:37,'Inputs - Partnership'!38:38)*I5","v":0},{"$f":"LOOKUP(J109,'Inputs - Partnership'!37:37,'Inputs - Partnership'!38:38)*J5","v":0},{"$f":"LOOKUP(K109,'Inputs - Partnership'!37:37,'Inputs - Partnership'!38:38)*K5","v":0},{"$f":"LOOKUP(L109,'Inputs - Partnership'!37:37,'Inputs - Partnership'!38:38)*L5","v":0},{"$f":"LOOKUP(M109,'Inputs - Partnership'!37:37,'Inputs - Partnership'!38:38)*M5","v":0.25},{"$f":"LOOKUP(N109,'Inputs - Partnership'!37:37,'Inputs - Partnership'!38:38)*N5","v":0.25},{"$f":"LOOKUP(O109,'Inputs - Partnership'!37:37,'Inputs - Partnership'!38:38)*O5","v":0.25},{"$f":"LOOKUP(P109,'Inputs - Partnership'!37:37,'Inputs - Partnership'!38:38)*P5","v":0.25},{"$f":"LOOKUP(Q109,'Inputs - Partnership'!37:37,'Inputs - Partnership'!38:38)*Q5","v":0},{"$f":"LOOKUP(R109,'Inputs - Partnership'!37:37,'Inputs - Partnership'!38:38)*R5","v":0},{"$f":"LOOKUP(S109,'Inputs - Partnership'!37:37,'Inputs - Partnership'!38:38)*S5","v":0},{"$f":"LOOKUP(T109,'Inputs - Partnership'!37:37,'Inputs - Partnership'!38:38)*T5","v":0},{"$f":"LOOKUP(U109,'Inputs - Partnership'!37:37,'Inputs - Partnership'!38:38)*U5","v":0},{"$f":"LOOKUP(V109,'Inputs - Partnership'!37:37,'Inputs - Partnership'!38:38)*V5","v":0},{"$f":"LOOKUP(W109,'Inputs - Partnership'!37:37,'Inputs - Partnership'!38:38)*W5","v":0},{"$f":"LOOKUP(X109,'Inputs - Partnership'!37:37,'Inputs - Partnership'!38:38)*X5","v":0},{"$f":"LOOKUP(Y109,'Inputs - Partnership'!37:37,'Inputs - Partnership'!38:38)*Y5","v":0},{"$f":"LOOKUP(Z109,'Inputs - Partnership'!37:37,'Inputs - Partnership'!38:38)*Z5","v":0},{"$f":"LOOKUP(AA109,'Inputs - Partnership'!37:37,'Inputs - Partnership'!38:38)*AA5","v":0},{"$f":"LOOKUP(AB109,'Inputs - Partnership'!37:37,'Inputs - Partnership'!38:38)*AB5","v":0},{"$f":"LOOKUP(AC109,'Inputs - Partnership'!37:37,'Inputs - Partnership'!38:38)*AC5","v":0},{"$f":"LOOKUP(AD109,'Inputs - Partnership'!37:37,'Inputs - Partnership'!38:38)*AD5","v":0},{"$f":"LOOKUP(AE109,'Inputs - Partnership'!37:37,'Inputs - Partnership'!38:38)*AE5","v":0},{"$f":"LOOKUP(AF109,'Inputs - Partnership'!37:37,'Inputs - Partnership'!38:38)*AF5","v":0},{"$f":"LOOKUP(AG109,'Inputs - Partnership'!37:37,'Inputs - Partnership'!38:38)*AG5","v":0},{"$f":"LOOKUP(AH109,'Inputs - Partnership'!37:37,'Inputs - Partnership'!38:38)*AH5","v":0},{"$f":"LOOKUP(AI109,'Inputs - Partnership'!37:37,'Inputs - Partnership'!38:38)*AI5","v":0},{"$f":"LOOKUP(AJ109,'Inputs - Partnership'!37:37,'Inputs - Partnership'!38:38)*AJ5","v":0},{"$f":"LOOKUP(AK109,'Inputs - Partnership'!37:37,'Inputs - Partnership'!38:38)*AK5","v":0},{"$f":"LOOKUP(AL109,'Inputs - Partnership'!37:37,'Inputs - Partnership'!38:38)*AL5","v":0},{"$f":"LOOKUP(AM109,'Inputs - Partnership'!37:37,'Inputs - Partnership'!38:38)*AM5","v":0},{"$f":"LOOKUP(AN109,'Inputs - Partnership'!37:37,'Inputs - Partnership'!38:38)*AN5","v":0},{"$f":"LOOKUP(AO109,'Inputs - Partnership'!37:37,'Inputs - Partnership'!38:38)*AO5","v":0},{"$f":"LOOKUP(AP109,'Inputs - Partnership'!37:37,'Inputs - Partnership'!38:38)*AP5","v":0},{"$f":"LOOKUP(AQ109,'Inputs - Partnership'!37:37,'Inputs - Partnership'!38:38)*AQ5","v":0},{"$f":"LOOKUP(AR109,'Inputs - Partnership'!37:37,'Inputs - Partnership'!38:38)*AR5","v":0},{"$f":"LOOKUP(AS109,'Inputs - Partnership'!37:37,'Inputs - Partnership'!38:38)*AS5","v":0},{"$f":"LOOKUP(AT109,'Inputs - Partnership'!37:37,'Inputs - Partnership'!38:38)*AT5","v":0},{"$f":"LOOKUP(AU109,'Inputs - Partnership'!37:37,'Inputs - Partnership'!38:38)*AU5","v":0},{"$f":"LOOKUP(AV109,'Inputs - Partnership'!37:37,'Inputs - Partnership'!38:38)*AV5","v":0},{"$f":"LOOKUP(AW109,'Inputs - Partnership'!37:37,'Inputs - Partnership'!38:38)*AW5","v":0},{"$f":"LOOKUP(AX109,'Inputs - Partnership'!37:37,'Inputs - Partnership'!38:38)*AX5","v":0},{"$f":"LOOKUP(AY109,'Inputs - Partnership'!37:37,'Inputs - Partnership'!38:38)*AY5","v":0},{"$f":"LOOKUP(AZ109,'Inputs - Partnership'!37:37,'Inputs - Partnership'!38:38)*AZ5","v":0},{"$f":"LOOKUP(BA109,'Inputs - Partnership'!37:37,'Inputs - Partnership'!38:38)*BA5","v":0},{"$f":"LOOKUP(BB109,'Inputs - Partnership'!37:37,'Inputs - Partnership'!38:38)*BB5","v":0},{"$f":"LOOKUP(BC109,'Inputs - Partnership'!37:37,'Inputs - Partnership'!38:38)*BC5","v":0},{"$f":"LOOKUP(BD109,'Inputs - Partnership'!37:37,'Inputs - Partnership'!38:38)*BD5","v":0},{"$f":"LOOKUP(BE109,'Inputs - Partnership'!37:37,'Inputs - Partnership'!38:38)*BE5","v":0},{"$f":"LOOKUP(BF109,'Inputs - Partnership'!37:37,'Inputs - Partnership'!38:38)*BF5","v":0},{"$f":"LOOKUP(BG109,'Inputs - Partnership'!37:37,'Inputs - Partnership'!38:38)*BG5","v":0},{"$f":"LOOKUP(BH109,'Inputs - Partnership'!37:37,'Inputs - Partnership'!38:38)*BH5","v":0},{"$f":"LOOKUP(BI109,'Inputs - Partnership'!37:37,'Inputs - Partnership'!38:38)*BI5","v":0},{"$f":"LOOKUP(BJ109,'Inputs - Partnership'!37:37,'Inputs - Partnership'!38:38)*BJ5","v":0},{"$f":"LOOKUP(BK109,'Inputs - Partnership'!37:37,'Inputs - Partnership'!38:38)*BK5","v":0},{"$f":"LOOKUP(BL109,'Inputs - Partnership'!37:37,'Inputs - Partnership'!38:38)*BL5","v":0},{"$f":"LOOKUP(BM109,'Inputs - Partnership'!37:37,'Inputs - Partnership'!38:38)*BM5","v":0},{"$f":"LOOKUP(BN109,'Inputs - Partnership'!37:37,'Inputs - Partnership'!38:38)*BN5","v":0},{"$f":"LOOKUP(BO109,'Inputs - Partnership'!37:37,'Inputs - Partnership'!38:38)*BO5","v":0},{"$f":"LOOKUP(BP109,'Inputs - Partnership'!37:37,'Inputs - Partnership'!38:38)*BP5","v":0},{"$f":"LOOKUP(BQ109,'Inputs - Partnership'!37:37,'Inputs - Partnership'!38:38)*BQ5","v":0},{"$f":"LOOKUP(BR109,'Inputs - Partnership'!37:37,'Inputs - Partnership'!38:38)*BR5","v":0},{"$f":"LOOKUP(BS109,'Inputs - Partnership'!37:37,'Inputs - Partnership'!38:38)*BS5","v":0},{"$f":"LOOKUP(BT109,'Inputs - Partnership'!37:37,'Inputs - Partnership'!38:38)*BT5","v":0},{"$f":"LOOKUP(BU109,'Inputs - Partnership'!37:37,'Inputs - Partnership'!38:38)*BU5","v":0},{"$f":"LOOKUP(BV109,'Inputs - Partnership'!37:37,'Inputs - Partnership'!38:38)*BV5","v":0},{"$f":"LOOKUP(BW109,'Inputs - Partnership'!37:37,'Inputs - Partnership'!38:38)*BW5","v":0},{"$f":"LOOKUP(BX109,'Inputs - Partnership'!37:37,'Inputs - Partnership'!38:38)*BX5","v":0},{"$f":"LOOKUP(BY109,'Inputs - Partnership'!37:37,'Inputs - Partnership'!38:38)*BY5","v":0},{"$f":"LOOKUP(BZ109,'Inputs - Partnership'!37:37,'Inputs - Partnership'!38:38)*BZ5","v":0},{"$f":"LOOKUP(CA109,'Inputs - Partnership'!37:37,'Inputs - Partnership'!38:38)*CA5","v":0},{"$f":"LOOKUP(CB109,'Inputs - Partnership'!37:37,'Inputs - Partnership'!38:38)*CB5","v":0},{"$f":"LOOKUP(CC109,'Inputs - Partnership'!37:37,'Inputs - Partnership'!38:38)*CC5","v":0},{"$f":"LOOKUP(CD109,'Inputs - Partnership'!37:37,'Inputs - Partnership'!38:38)*CD5","v":0},{"$f":"LOOKUP(CE109,'Inputs - Partnership'!37:37,'Inputs - Partnership'!38:38)*CE5","v":0},{"$f":"LOOKUP(CF109,'Inputs - Partnership'!37:37,'Inputs - Partnership'!38:38)*CF5","v":0},{"$f":"LOOKUP(CG109,'Inputs - Partnership'!37:37,'Inputs - Partnership'!38:38)*CG5","v":0},{"$f":"LOOKUP(CH109,'Inputs - Partnership'!37:37,'Inputs - Partnership'!38:38)*CH5","v":0},{"$f":"LOOKUP(CI109,'Inputs - Partnership'!37:37,'Inputs - Partnership'!38:38)*CI5","v":0},{"$f":"LOOKUP(CJ109,'Inputs - Partnership'!37:37,'Inputs - Partnership'!38:38)*CJ5","v":0},{"$f":"LOOKUP(CK109,'Inputs - Partnership'!37:37,'Inputs - Partnership'!38:38)*CK5","v":0},{"$f":"LOOKUP(CL109,'Inputs - Partnership'!37:37,'Inputs - Partnership'!38:38)*CL5","v":0},{"$f":"LOOKUP(CM109,'Inputs - Partnership'!37:37,'Inputs - Partnership'!38:38)*CM5","v":0},{"$f":"LOOKUP(CN109,'Inputs - Partnership'!37:37,'Inputs - Partnership'!38:38)*CN5","v":0},{"$f":"LOOKUP(CO109,'Inputs - Partnership'!37:37,'Inputs - Partnership'!38:38)*CO5","v":0},{"$f":"LOOKUP(CP109,'Inputs - Partnership'!37:37,'Inputs - Partnership'!38:38)*CP5","v":0},{"$f":"LOOKUP(CQ109,'Inputs - Partnership'!37:37,'Inputs - Partnership'!38:38)*CQ5","v":0},{"$f":"LOOKUP(CR109,'Inputs - Partnership'!37:37,'Inputs - Partnership'!38:38)*CR5","v":0},{"$f":"LOOKUP(CS109,'Inputs - Partnership'!37:37,'Inputs - Partnership'!38:38)*CS5","v":0},{"$f":"LOOKUP(CT109,'Inputs - Partnership'!37:37,'Inputs - Partnership'!38:38)*CT5","v":0},{"$f":"LOOKUP(CU109,'Inputs - Partnership'!37:37,'Inputs - Partnership'!38:38)*CU5","v":0},{"$f":"LOOKUP(CV109,'Inputs - Partnership'!37:37,'Inputs - Partnership'!38:38)*CV5","v":0},{"$f":"LOOKUP(CW109,'Inputs - Partnership'!37:37,'Inputs - Partnership'!38:38)*CW5","v":0},{"$f":"LOOKUP(CX109,'Inputs - Partnership'!37:37,'Inputs - Partnership'!38:38)*CX5","v":0},{"$f":"LOOKUP(CY109,'Inputs - Partnership'!37:37,'Inputs - Partnership'!38:38)*CY5","v":0},{"$f":"LOOKUP(CZ109,'Inputs - Partnership'!37:37,'Inputs - Partnership'!38:38)*CZ5","v":0},{"$f":"LOOKUP(DA109,'Inputs - Partnership'!37:37,'Inputs - Partnership'!38:38)*DA5","v":0},{"$f":"LOOKUP(DB109,'Inputs - Partnership'!37:37,'Inputs - Partnership'!38:38)*DB5","v":0},{"$f":"LOOKUP(DC109,'Inputs - Partnership'!37:37,'Inputs - Partnership'!38:38)*DC5","v":0},{"$f":"LOOKUP(DD109,'Inputs - Partnership'!37:37,'Inputs - Partnership'!38:38)*DD5","v":0},{"$f":"LOOKUP(DE109,'Inputs - Partnership'!37:37,'Inputs - Partnership'!38:38)*DE5","v":0},{"$f":"LOOKUP(DF109,'Inputs - Partnership'!37:37,'Inputs - Partnership'!38:38)*DF5","v":0},{"$f":"LOOKUP(DG109,'Inputs - Partnership'!37:37,'Inputs - Partnership'!38:38)*DG5","v":0},{"$f":"LOOKUP(DH109,'Inputs - Partnership'!37:37,'Inputs - Partnership'!38:38)*DH5","v":0},{"$f":"LOOKUP(DI109,'Inputs - Partnership'!37:37,'Inputs - Partnership'!38:38)*DI5","v":0},{"$f":"LOOKUP(DJ109,'Inputs - Partnership'!37:37,'Inputs - Partnership'!38:38)*DJ5","v":0},{"$f":"LOOKUP(DK109,'Inputs - Partnership'!37:37,'Inputs - Partnership'!38:38)*DK5","v":0},{"$f":"LOOKUP(DL109,'Inputs - Partnership'!37:37,'Inputs - Partnership'!38:38)*DL5","v":0},{"$f":"LOOKUP(DM109,'Inputs - Partnership'!37:37,'Inputs - Partnership'!38:38)*DM5","v":0},{"$f":"LOOKUP(DN109,'Inputs - Partnership'!37:37,'Inputs - Partnership'!38:38)*DN5","v":0},{"$f":"LOOKUP(DO109,'Inputs - Partnership'!37:37,'Inputs - Partnership'!38:38)*DO5","v":0},{"$f":"LOOKUP(DP109,'Inputs - Partnership'!37:37,'Inputs - Partnership'!38:38)*DP5","v":0},{"$f":"LOOKUP(DQ109,'Inputs - Partnership'!37:37,'Inputs - Partnership'!38:38)*DQ5","v":0},{"$f":"LOOKUP(DR109,'Inputs - Partnership'!37:37,'Inputs - Partnership'!38:38)*DR5","v":0},{"$f":"LOOKUP(DS109,'Inputs - Partnership'!37:37,'Inputs - Partnership'!38:38)*DS5","v":0},{"$f":"LOOKUP(DT109,'Inputs - Partnership'!37:37,'Inputs - Partnership'!38:38)*DT5","v":0},{"$f":"LOOKUP(DU109,'Inputs - Partnership'!37:37,'Inputs - Partnership'!38:38)*DU5","v":0},{"$f":"LOOKUP(DV109,'Inputs - Partnership'!37:37,'Inputs - Partnership'!38:38)*DV5","v":0},{"$f":"LOOKUP(DW109,'Inputs - Partnership'!37:37,'Inputs - Partnership'!38:38)*DW5","v":0},{"$f":"LOOKUP(DX109,'Inputs - Partnership'!37:37,'Inputs - Partnership'!38:38)*DX5","v":0},{"$f":"LOOKUP(DY109,'Inputs - Partnership'!37:37,'Inputs - Partnership'!38:38)*DY5","v":0},{"$f":"LOOKUP(DZ109,'Inputs - Partnership'!37:37,'Inputs - Partnership'!38:38)*DZ5","v":0},{"$f":"LOOKUP(EA109,'Inputs - Partnership'!37:37,'Inputs - Partnership'!38:38)*EA5","v":0},{"$f":"LOOKUP(EB109,'Inputs - Partnership'!37:37,'Inputs - Partnership'!38:38)*EB5","v":0},{"$f":"LOOKUP(EC109,'Inputs - Partnership'!37:37,'Inputs - Partnership'!38:38)*EC5","v":0},{"$f":"LOOKUP(ED109,'Inputs - Partnership'!37:37,'Inputs - Partnership'!38:38)*ED5","v":0},{"$f":"LOOKUP(EE109,'Inputs - Partnership'!37:37,'Inputs - Partnership'!38:38)*EE5","v":0},{"$f":"LOOKUP(EF109,'Inputs - Partnership'!37:37,'Inputs - Partnership'!38:38)*EF5","v":0},{"$f":"LOOKUP(EG109,'Inputs - Partnership'!37:37,'Inputs - Partnership'!38:38)*EG5","v":0},{"$f":"LOOKUP(EH109,'Inputs - Partnership'!37:37,'Inputs - Partnership'!38:38)*EH5","v":0},{"$f":"LOOKUP(EI109,'Inputs - Partnership'!37:37,'Inputs - Partnership'!38:38)*EI5","v":0},{"$f":"LOOKUP(EJ109,'Inputs - Partnership'!37:37,'Inputs - Partnership'!38:38)*EJ5","v":0},{"$f":"LOOKUP(EK109,'Inputs - Partnership'!37:37,'Inputs - Partnership'!38:38)*EK5","v":0},{"$f":"LOOKUP(EL109,'Inputs - Partnership'!37:37,'Inputs - Partnership'!38:38)*EL5","v":0},{"$f":"LOOKUP(EM109,'Inputs - Partnership'!37:37,'Inputs - Partnership'!38:38)*EM5","v":0},{"$f":"LOOKUP(EN109,'Inputs - Partnership'!37:37,'Inputs - Partnership'!38:38)*EN5","v":0},{"$f":"LOOKUP(EO109,'Inputs - Partnership'!37:37,'Inputs - Partnership'!38:38)*EO5","v":0},{"$f":"LOOKUP(EP109,'Inputs - Partnership'!37:37,'Inputs - Partnership'!38:38)*EP5","v":0},{"$f":"LOOKUP(EQ109,'Inputs - Partnership'!37:37,'Inputs - Partnership'!38:38)*EQ5","v":0},{"$f":"LOOKUP(ER109,'Inputs - Partnership'!37:37,'Inputs - Partnership'!38:38)*ER5","v":0},{"$f":"LOOKUP(ES109,'Inputs - Partnership'!37:37,'Inputs - Partnership'!38:38)*ES5","v":0},{"$f":"LOOKUP(ET109,'Inputs - Partnership'!37:37,'Inputs - Partnership'!38:38)*ET5","v":0},{"$f":"LOOKUP(EU109,'Inputs - Partnership'!37:37,'Inputs - Partnership'!38:38)*EU5","v":0},{"$f":"LOOKUP(EV109,'Inputs - Partnership'!37:37,'Inputs - Partnership'!38:38)*EV5","v":0},{"$f":"LOOKUP(EW109,'Inputs - Partnership'!37:37,'Inputs - Partnership'!38:38)*EW5","v":0},{"$f":"LOOKUP(EX109,'Inputs - Partnership'!37:37,'Inputs - Partnership'!38:38)*EX5","v":0},{"$f":"LOOKUP(EY109,'Inputs - Partnership'!37:37,'Inputs - Partnership'!38:38)*EY5","v":0},{"$f":"LOOKUP(EZ109,'Inputs - Partnership'!37:37,'Inputs - Partnership'!38:38)*EZ5","v":0},{"$f":"LOOKUP(FA109,'Inputs - Partnership'!37:37,'Inputs - Partnership'!38:38)*FA5","v":0},{"$f":"LOOKUP(FB109,'Inputs - Partnership'!37:37,'Inputs - Partnership'!38:38)*FB5","v":0},{"$f":"LOOKUP(FC109,'Inputs - Partnership'!37:37,'Inputs - Partnership'!38:38)*FC5","v":0},{"$f":"LOOKUP(FD109,'Inputs - Partnership'!37:37,'Inputs - Partnership'!38:38)*FD5","v":0},{"$f":"LOOKUP(FE109,'Inputs - Partnership'!37:37,'Inputs - Partnership'!38:38)*FE5","v":0},{"$f":"LOOKUP(FF109,'Inputs - Partnership'!37:37,'Inputs - Partnership'!38:38)*FF5","v":0},{"$f":"LOOKUP(FG109,'Inputs - Partnership'!37:37,'Inputs - Partnership'!38:38)*FG5","v":0},{"$f":"LOOKUP(FH109,'Inputs - Partnership'!37:37,'Inputs - Partnership'!38:38)*FH5","v":0},{"$f":"LOOKUP(FI109,'Inputs - Partnership'!37:37,'Inputs - Partnership'!38:38)*FI5","v":0},{"$f":"LOOKUP(FJ109,'Inputs - Partnership'!37:37,'Inputs - Partnership'!38:38)*FJ5","v":0},{"$f":"LOOKUP(FK109,'Inputs - Partnership'!37:37,'Inputs - Partnership'!38:38)*FK5","v":0},{"$f":"LOOKUP(FL109,'Inputs - Partnership'!37:37,'Inputs - Partnership'!38:38)*FL5","v":0},{"$f":"LOOKUP(FM109,'Inputs - Partnership'!37:37,'Inputs - Partnership'!38:38)*FM5","v":0},{"$f":"LOOKUP(FN109,'Inputs - Partnership'!37:37,'Inputs - Partnership'!38:38)*FN5","v":0},{"$f":"LOOKUP(FO109,'Inputs - Partnership'!37:37,'Inputs - Partnership'!38:38)*FO5","v":0},{"$f":"LOOKUP(FP109,'Inputs - Partnership'!37:37,'Inputs - Partnership'!38:38)*FP5","v":0},{"$f":"LOOKUP(FQ109,'Inputs - Partnership'!37:37,'Inputs - Partnership'!38:38)*FQ5","v":0},{"$f":"LOOKUP(FR109,'Inputs - Partnership'!37:37,'Inputs - Partnership'!38:38)*FR5","v":0},{"$f":"LOOKUP(FS109,'Inputs - Partnership'!37:37,'Inputs - Partnership'!38:38)*FS5","v":0}]
[]
[null,null,"Construction cost ",null,"Costs"]
[null,null,"Development","USD '000",{"$f":"'Inputs - Partnership'!E22","v":14700},{"$f":"'Inputs - Tax'!E7","v":1},null,{"$f":"SUM(I113:FS113)","v":0},{"$f":"$E113*I$108","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$E113*AO$108","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$E113*BU$108","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$E113*DA$108","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$E113*EG$108","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$E113*FM$108","v":0},0,0,0,0,0,0]
[null,null,"Panels","USD '000",{"$f":"'Inputs - Partnership'!E23","v":202500},{"$f":"'Inputs - Tax'!E8","v":2},null,202500,{"$f":"$E114/4*'Partnership Pre-tax Cash Flow'!I$5","v":0},{"$f":"$E114/4*'Partnership Pre-tax Cash Flow'!J$5","v":0},{"$f":"$E114/4*'Partnership Pre-tax Cash Flow'!K$5","v":0},{"$f":"$E114/4*'Partnership Pre-tax Cash Flow'!L$5","v":0},{"$f":"$E114/4*'Partnership Pre-tax Cash Flow'!M$5","v":50625},{"$f":"$E114/4*'Partnership Pre-tax Cash Flow'!N$5","v":50625},{"$f":"$E114/4*'Partnership Pre-tax Cash Flow'!O$5","v":50625},{"$f":"$E114/4*'Partnership Pre-tax Cash Flow'!P$5","v":50625},{"$f":"$E114/4*'Partnership Pre-tax Cash Flow'!Q$5","v":0},{"$f":"$E114/4*'Partnership Pre-tax Cash Flow'!R$5","v":0},{"$f":"$E114/4*'Partnership Pre-tax Cash Flow'!S$5","v":0},{"$f":"$E114/4*'Partnership Pre-tax Cash Flow'!T$5","v":0},{"$f":"$E114/4*'Partnership Pre-tax Cash Flow'!U$5","v":0},{"$f":"$E114/4*'Partnership Pre-tax Cash Flow'!V$5","v":0},{"$f":"$E114/4*'Partnership Pre-tax Cash Flow'!W$5","v":0},{"$f":"$E114/4*'Partnership Pre-tax Cash Flow'!X$5","v":0},{"$f":"$E114/4*'Partnership Pre-tax Cash Flow'!Y$5","v":0},{"$f":"$E114/4*'Partnership Pre-tax Cash Flow'!Z$5","v":0},{"$f":"$E114/4*'Partnership Pre-tax Cash Flow'!AA$5","v":0},{"$f":"$E114/4*'Partnership Pre-tax Cash Flow'!AB$5","v":0},{"$f":"$E114/4*'Partnership Pre-tax Cash Flow'!AC$5","v":0},{"$f":"$E114/4*'Partnership Pre-tax Cash Flow'!AD$5","v":0},{"$f":"$E114/4*'Partnership Pre-tax Cash Flow'!AE$5","v":0},{"$f":"$E114/4*'Partnership Pre-tax Cash Flow'!AF$5","v":0},{"$f":"$E114/4*'Partnership Pre-tax Cash Flow'!AG$5","v":0},{"$f":"$E114/4*'Partnership Pre-tax Cash Flow'!AH$5","v":0},{"$f":"$E114/4*'Partnership Pre-tax Cash Flow'!AI$5","v":0},{"$f":"$E114/4*'Partnership Pre-tax Cash Flow'!AJ$5","v":0},{"$f":"$E114/4*'Partnership Pre-tax Cash Flow'!AK$5","v":0},{"$f":"$E114/4*'Partnership Pre-tax Cash Flow'!AL$5","v":0},{"$f":"$E114/4*'Partnership Pre-tax Cash Flow'!AM$5","v":0},{"$f":"$E114/4*'Partnership Pre-tax Cash Flow'!AN$5","v":0},{"$f":"$E114/4*'Partnership Pre-tax Cash Flow'!AO$5","v":0},{"$f":"$E114/4*'Partnership Pre-tax Cash Flow'!AP$5","v":0},{"$f":"$E114/4*'Partnership Pre-tax Cash Flow'!AQ$5","v":0},{"$f":"$E114/4*'Partnership Pre-tax Cash Flow'!AR$5","v":0},{"$f":"$E114/4*'Partnership Pre-tax Cash Flow'!AS$5","v":0},{"$f":"$E114/4*'Partnership Pre-tax Cash Flow'!AT$5","v":0},{"$f":"$E114/4*'Partnership Pre-tax Cash Flow'!AU$5","v":0},{"$f":"$E114/4*'Partnership Pre-tax Cash Flow'!AV$5","v":0},{"$f":"$E114/4*'Partnership Pre-tax Cash Flow'!AW$5","v":0},{"$f":"$E114/4*'Partnership Pre-tax Cash Flow'!AX$5","v":0},{"$f":"$E114/4*'Partnership Pre-tax Cash Flow'!AY$5","v":0},{"$f":"$E114/4*'Partnership Pre-tax Cash Flow'!AZ$5","v":0},{"$f":"$E114/4*'Partnership Pre-tax Cash Flow'!BA$5","v":0},{"$f":"$E114/4*'Partnership Pre-tax Cash Flow'!BB$5","v":0},{"$f":"$E114/4*'Partnership Pre-tax Cash Flow'!BC$5","v":0},{"$f":"$E114/4*'Partnership Pre-tax Cash Flow'!BD$5","v":0},{"$f":"$E114/4*'Partnership Pre-tax Cash Flow'!BE$5","v":0},{"$f":"$E114/4*'Partnership Pre-tax Cash Flow'!BF$5","v":0},{"$f":"$E114/4*'Partnership Pre-tax Cash Flow'!BG$5","v":0},{"$f":"$E114/4*'Partnership Pre-tax Cash Flow'!BH$5","v":0},{"$f":"$E114/4*'Partnership Pre-tax Cash Flow'!BI$5","v":0},{"$f":"$E114/4*'Partnership Pre-tax Cash Flow'!BJ$5","v":0},{"$f":"$E114/4*'Partnership Pre-tax Cash Flow'!BK$5","v":0},{"$f":"$E114/4*'Partnership Pre-tax Cash Flow'!BL$5","v":0},{"$f":"$E114/4*'Partnership Pre-tax Cash Flow'!BM$5","v":0},{"$f":"$E114/4*'Partnership Pre-tax Cash Flow'!BN$5","v":0},{"$f":"$E114/4*'Partnership Pre-tax Cash Flow'!BO$5","v":0},{"$f":"$E114/4*'Partnership Pre-tax Cash Flow'!BP$5","v":0},{"$f":"$E114/4*'Partnership Pre-tax Cash Flow'!BQ$5","v":0},{"$f":"$E114/4*'Partnership Pre-tax Cash Flow'!BR$5","v":0},{"$f":"$E114/4*'Partnership Pre-tax Cash Flow'!BS$5","v":0},{"$f":"$E114/4*'Partnership Pre-tax Cash Flow'!BT$5","v":0},{"$f":"$E114/4*'Partnership Pre-tax Cash Flow'!BU$5","v":0},{"$f":"$E114/4*'Partnership Pre-tax Cash Flow'!BV$5","v":0},{"$f":"$E114/4*'Partnership Pre-tax Cash Flow'!BW$5","v":0},{"$f":"$E114/4*'Partnership Pre-tax Cash Flow'!BX$5","v":0},{"$f":"$E114/4*'Partnership Pre-tax Cash Flow'!BY$5","v":0},{"$f":"$E114/4*'Partnership Pre-tax Cash Flow'!BZ$5","v":0},{"$f":"$E114/4*'Partnership Pre-tax Cash Flow'!CA$5","v":0},{"$f":"$E114/4*'Partnership Pre-tax Cash Flow'!CB$5","v":0},{"$f":"$E114/4*'Partnership Pre-tax Cash Flow'!CC$5","v":0},{"$f":"$E114/4*'Partnership Pre-tax Cash Flow'!CD$5","v":0},{"$f":"$E114/4*'Partnership Pre-tax Cash Flow'!CE$5","v":0},{"$f":"$E114/4*'Partnership Pre-tax Cash Flow'!CF$5","v":0},{"$f":"$E114/4*'Partnership Pre-tax Cash Flow'!CG$5","v":0},{"$f":"$E114/4*'Partnership Pre-tax Cash Flow'!CH$5","v":0},{"$f":"$E114/4*'Partnership Pre-tax Cash Flow'!CI$5","v":0},{"$f":"$E114/4*'Partnership Pre-tax Cash Flow'!CJ$5","v":0},{"$f":"$E114/4*'Partnership Pre-tax Cash Flow'!CK$5","v":0},{"$f":"$E114/4*'Partnership Pre-tax Cash Flow'!CL$5","v":0},{"$f":"$E114/4*'Partnership Pre-tax Cash Flow'!CM$5","v":0},{"$f":"$E114/4*'Partnership Pre-tax Cash Flow'!CN$5","v":0},{"$f":"$E114/4*'Partnership Pre-tax Cash Flow'!CO$5","v":0},{"$f":"$E114/4*'Partnership Pre-tax Cash Flow'!CP$5","v":0},{"$f":"$E114/4*'Partnership Pre-tax Cash Flow'!CQ$5","v":0},{"$f":"$E114/4*'Partnership Pre-tax Cash Flow'!CR$5","v":0},{"$f":"$E114/4*'Partnership Pre-tax Cash Flow'!CS$5","v":0},{"$f":"$E114/4*'Partnership Pre-tax Cash Flow'!CT$5","v":0},{"$f":"$E114/4*'Partnership Pre-tax Cash Flow'!CU$5","v":0},{"$f":"$E114/4*'Partnership Pre-tax Cash Flow'!CV$5","v":0},{"$f":"$E114/4*'Partnership Pre-tax Cash Flow'!CW$5","v":0},{"$f":"$E114/4*'Partnership Pre-tax Cash Flow'!CX$5","v":0},{"$f":"$E114/4*'Partnership Pre-tax Cash Flow'!CY$5","v":0},{"$f":"$E114/4*'Partnership Pre-tax Cash Flow'!CZ$5","v":0},{"$f":"$E114/4*'Partnership Pre-tax Cash Flow'!DA$5","v":0},{"$f":"$E114/4*'Partnership Pre-tax Cash Flow'!DB$5","v":0},{"$f":"$E114/4*'Partnership Pre-tax Cash Flow'!DC$5","v":0},{"$f":"$E114/4*'Partnership Pre-tax Cash Flow'!DD$5","v":0},{"$f":"$E114/4*'Partnership Pre-tax Cash Flow'!DE$5","v":0},{"$f":"$E114/4*'Partnership Pre-tax Cash Flow'!DF$5","v":0},{"$f":"$E114/4*'Partnership Pre-tax Cash Flow'!DG$5","v":0},{"$f":"$E114/4*'Partnership Pre-tax Cash Flow'!DH$5","v":0},{"$f":"$E114/4*'Partnership Pre-tax Cash Flow'!DI$5","v":0},{"$f":"$E114/4*'Partnership Pre-tax Cash Flow'!DJ$5","v":0},{"$f":"$E114/4*'Partnership Pre-tax Cash Flow'!DK$5","v":0},{"$f":"$E114/4*'Partnership Pre-tax Cash Flow'!DL$5","v":0},{"$f":"$E114/4*'Partnership Pre-tax Cash Flow'!DM$5","v":0},{"$f":"$E114/4*'Partnership Pre-tax Cash Flow'!DN$5","v":0},{"$f":"$E114/4*'Partnership Pre-tax Cash Flow'!DO$5","v":0},{"$f":"$E114/4*'Partnership Pre-tax Cash Flow'!DP$5","v":0},{"$f":"$E114/4*'Partnership Pre-tax Cash Flow'!DQ$5","v":0},{"$f":"$E114/4*'Partnership Pre-tax Cash Flow'!DR$5","v":0},{"$f":"$E114/4*'Partnership Pre-tax Cash Flow'!DS$5","v":0},{"$f":"$E114/4*'Partnership Pre-tax Cash Flow'!DT$5","v":0},{"$f":"$E114/4*'Partnership Pre-tax Cash Flow'!DU$5","v":0},{"$f":"$E114/4*'Partnership Pre-tax Cash Flow'!DV$5","v":0},{"$f":"$E114/4*'Partnership Pre-tax Cash Flow'!DW$5","v":0},{"$f":"$E114/4*'Partnership Pre-tax Cash Flow'!DX$5","v":0},{"$f":"$E114/4*'Partnership Pre-tax Cash Flow'!DY$5","v":0},{"$f":"$E114/4*'Partnership Pre-tax Cash Flow'!DZ$5","v":0},{"$f":"$E114/4*'Partnership Pre-tax Cash Flow'!EA$5","v":0},{"$f":"$E114/4*'Partnership Pre-tax Cash Flow'!EB$5","v":0},{"$f":"$E114/4*'Partnership Pre-tax Cash Flow'!EC$5","v":0},{"$f":"$E114/4*'Partnership Pre-tax Cash Flow'!ED$5","v":0},{"$f":"$E114/4*'Partnership Pre-tax Cash Flow'!EE$5","v":0},{"$f":"$E114/4*'Partnership Pre-tax Cash Flow'!EF$5","v":0},{"$f":"$E114/4*'Partnership Pre-tax Cash Flow'!EG$5","v":0},{"$f":"$E114/4*'Partnership Pre-tax Cash Flow'!EH$5","v":0},{"$f":"$E114/4*'Partnership Pre-tax Cash Flow'!EI$5","v":0},{"$f":"$E114/4*'Partnership Pre-tax Cash Flow'!EJ$5","v":0},{"$f":"$E114/4*'Partnership Pre-tax Cash Flow'!EK$5","v":0},{"$f":"$E114/4*'Partnership Pre-tax Cash Flow'!EL$5","v":0},{"$f":"$E114/4*'Partnership Pre-tax Cash Flow'!EM$5","v":0},{"$f":"$E114/4*'Partnership Pre-tax Cash Flow'!EN$5","v":0},{"$f":"$E114/4*'Partnership Pre-tax Cash Flow'!EO$5","v":0},{"$f":"$E114/4*'Partnership Pre-tax Cash Flow'!EP$5","v":0},{"$f":"$E114/4*'Partnership Pre-tax Cash Flow'!EQ$5","v":0},{"$f":"$E114/4*'Partnership Pre-tax Cash Flow'!ER$5","v":0},{"$f":"$E114/4*'Partnership Pre-tax Cash Flow'!ES$5","v":0},{"$f":"$E114/4*'Partnership Pre-tax Cash Flow'!ET$5","v":0},{"$f":"$E114/4*'Partnership Pre-tax Cash Flow'!EU$5","v":0},{"$f":"$E114/4*'Partnership Pre-tax Cash Flow'!EV$5","v":0},{"$f":"$E114/4*'Partnership Pre-tax Cash Flow'!EW$5","v":0},{"$f":"$E114/4*'Partnership Pre-tax Cash Flow'!EX$5","v":0},{"$f":"$E114/4*'Partnership Pre-tax Cash Flow'!EY$5","v":0},{"$f":"$E114/4*'Partnership Pre-tax Cash Flow'!EZ$5","v":0},{"$f":"$E114/4*'Partnership Pre-tax Cash Flow'!FA$5","v":0},{"$f":"$E114/4*'Partnership Pre-tax Cash Flow'!FB$5","v":0},{"$f":"$E114/4*'Partnership Pre-tax Cash Flow'!FC$5","v":0},{"$f":"$E114/4*'Partnership Pre-tax Cash Flow'!FD$5","v":0},{"$f":"$E114/4*'Partnership Pre-tax Cash Flow'!FE$5","v":0},{"$f":"$E114/4*'Partnership Pre-tax Cash Flow'!FF$5","v":0},{"$f":"$E114/4*'Partnership Pre-tax Cash Flow'!FG$5","v":0},{"$f":"$E114/4*'Partnership Pre-tax Cash Flow'!FH$5","v":0},{"$f":"$E114/4*'Partnership Pre-tax Cash Flow'!FI$5","v":0},{"$f":"$E114/4*'Partnership Pre-tax Cash Flow'!FJ$5","v":0},{"$f":"$E114/4*'Partnership Pre-tax Cash Flow'!FK$5","v":0},{"$f":"$E114/4*'Partnership Pre-tax Cash Flow'!FL$5","v":0},{"$f":"$E114/4*'Partnership Pre-tax Cash Flow'!FM$5","v":0},{"$f":"$E114/4*'Partnership Pre-tax Cash Flow'!FN$5","v":0},{"$f":"$E114/4*'Partnership Pre-tax Cash Flow'!FO$5","v":0},{"$f":"$E114/4*'Partnership Pre-tax Cash Flow'!FP$5","v":0},{"$f":"$E114/4*'Partnership Pre-tax Cash Flow'!FQ$5","v":0},{"$f":"$E114/4*'Partnership Pre-tax Cash Flow'!FR$5","v":0},{"$f":"$E114/4*'Partnership Pre-tax Cash Flow'!FS$5","v":0}]
[null,null,"Balance of plant","USD '000",{"$f":"'Inputs - Partnership'!E24","v":67500},{"$f":"'Inputs - Tax'!E9","v":1},null,67500,{"$f":"$E115/4*'Partnership Pre-tax Cash Flow'!I$5","v":0},{"$f":"$E115/4*'Partnership Pre-tax Cash Flow'!J$5","v":0},{"$f":"$E115/4*'Partnership Pre-tax Cash Flow'!K$5","v":0},{"$f":"$E115/4*'Partnership Pre-tax Cash Flow'!L$5","v":0},{"$f":"$E115/4*'Partnership Pre-tax Cash Flow'!M$5","v":16875},{"$f":"$E115/4*'Partnership Pre-tax Cash Flow'!N$5","v":16875},{"$f":"$E115/4*'Partnership Pre-tax Cash Flow'!O$5","v":16875},{"$f":"$E115/4*'Partnership Pre-tax Cash Flow'!P$5","v":16875},{"$f":"$E115/4*'Partnership Pre-tax Cash Flow'!Q$5","v":0},{"$f":"$E115/4*'Partnership Pre-tax Cash Flow'!R$5","v":0},{"$f":"$E115/4*'Partnership Pre-tax Cash Flow'!S$5","v":0},{"$f":"$E115/4*'Partnership Pre-tax Cash Flow'!T$5","v":0},{"$f":"$E115/4*'Partnership Pre-tax Cash Flow'!U$5","v":0},{"$f":"$E115/4*'Partnership Pre-tax Cash Flow'!V$5","v":0},{"$f":"$E115/4*'Partnership Pre-tax Cash Flow'!W$5","v":0},{"$f":"$E115/4*'Partnership Pre-tax Cash Flow'!X$5","v":0},{"$f":"$E115/4*'Partnership Pre-tax Cash Flow'!Y$5","v":0},{"$f":"$E115/4*'Partnership Pre-tax Cash Flow'!Z$5","v":0},{"$f":"$E115/4*'Partnership Pre-tax Cash Flow'!AA$5","v":0},{"$f":"$E115/4*'Partnership Pre-tax Cash Flow'!AB$5","v":0},{"$f":"$E115/4*'Partnership Pre-tax Cash Flow'!AC$5","v":0},{"$f":"$E115/4*'Partnership Pre-tax Cash Flow'!AD$5","v":0},{"$f":"$E115/4*'Partnership Pre-tax Cash Flow'!AE$5","v":0},{"$f":"$E115/4*'Partnership Pre-tax Cash Flow'!AF$5","v":0},{"$f":"$E115/4*'Partnership Pre-tax Cash Flow'!AG$5","v":0},{"$f":"$E115/4*'Partnership Pre-tax Cash Flow'!AH$5","v":0},{"$f":"$E115/4*'Partnership Pre-tax Cash Flow'!AI$5","v":0},{"$f":"$E115/4*'Partnership Pre-tax Cash Flow'!AJ$5","v":0},{"$f":"$E115/4*'Partnership Pre-tax Cash Flow'!AK$5","v":0},{"$f":"$E115/4*'Partnership Pre-tax Cash Flow'!AL$5","v":0},{"$f":"$E115/4*'Partnership Pre-tax Cash Flow'!AM$5","v":0},{"$f":"$E115/4*'Partnership Pre-tax Cash Flow'!AN$5","v":0},{"$f":"$E115/4*'Partnership Pre-tax Cash Flow'!AO$5","v":0},{"$f":"$E115/4*'Partnership Pre-tax Cash Flow'!AP$5","v":0},{"$f":"$E115/4*'Partnership Pre-tax Cash Flow'!AQ$5","v":0},{"$f":"$E115/4*'Partnership Pre-tax Cash Flow'!AR$5","v":0},{"$f":"$E115/4*'Partnership Pre-tax Cash Flow'!AS$5","v":0},{"$f":"$E115/4*'Partnership Pre-tax Cash Flow'!AT$5","v":0},{"$f":"$E115/4*'Partnership Pre-tax Cash Flow'!AU$5","v":0},{"$f":"$E115/4*'Partnership Pre-tax Cash Flow'!AV$5","v":0},{"$f":"$E115/4*'Partnership Pre-tax Cash Flow'!AW$5","v":0},{"$f":"$E115/4*'Partnership Pre-tax Cash Flow'!AX$5","v":0},{"$f":"$E115/4*'Partnership Pre-tax Cash Flow'!AY$5","v":0},{"$f":"$E115/4*'Partnership Pre-tax Cash Flow'!AZ$5","v":0},{"$f":"$E115/4*'Partnership Pre-tax Cash Flow'!BA$5","v":0},{"$f":"$E115/4*'Partnership Pre-tax Cash Flow'!BB$5","v":0},{"$f":"$E115/4*'Partnership Pre-tax Cash Flow'!BC$5","v":0},{"$f":"$E115/4*'Partnership Pre-tax Cash Flow'!BD$5","v":0},{"$f":"$E115/4*'Partnership Pre-tax Cash Flow'!BE$5","v":0},{"$f":"$E115/4*'Partnership Pre-tax Cash Flow'!BF$5","v":0},{"$f":"$E115/4*'Partnership Pre-tax Cash Flow'!BG$5","v":0},{"$f":"$E115/4*'Partnership Pre-tax Cash Flow'!BH$5","v":0},{"$f":"$E115/4*'Partnership Pre-tax Cash Flow'!BI$5","v":0},{"$f":"$E115/4*'Partnership Pre-tax Cash Flow'!BJ$5","v":0},{"$f":"$E115/4*'Partnership Pre-tax Cash Flow'!BK$5","v":0},{"$f":"$E115/4*'Partnership Pre-tax Cash Flow'!BL$5","v":0},{"$f":"$E115/4*'Partnership Pre-tax Cash Flow'!BM$5","v":0},{"$f":"$E115/4*'Partnership Pre-tax Cash Flow'!BN$5","v":0},{"$f":"$E115/4*'Partnership Pre-tax Cash Flow'!BO$5","v":0},{"$f":"$E115/4*'Partnership Pre-tax Cash Flow'!BP$5","v":0},{"$f":"$E115/4*'Partnership Pre-tax Cash Flow'!BQ$5","v":0},{"$f":"$E115/4*'Partnership Pre-tax Cash Flow'!BR$5","v":0},{"$f":"$E115/4*'Partnership Pre-tax Cash Flow'!BS$5","v":0},{"$f":"$E115/4*'Partnership Pre-tax Cash Flow'!BT$5","v":0},{"$f":"$E115/4*'Partnership Pre-tax Cash Flow'!BU$5","v":0},{"$f":"$E115/4*'Partnership Pre-tax Cash Flow'!BV$5","v":0},{"$f":"$E115/4*'Partnership Pre-tax Cash Flow'!BW$5","v":0},{"$f":"$E115/4*'Partnership Pre-tax Cash Flow'!BX$5","v":0},{"$f":"$E115/4*'Partnership Pre-tax Cash Flow'!BY$5","v":0},{"$f":"$E115/4*'Partnership Pre-tax Cash Flow'!BZ$5","v":0},{"$f":"$E115/4*'Partnership Pre-tax Cash Flow'!CA$5","v":0},{"$f":"$E115/4*'Partnership Pre-tax Cash Flow'!CB$5","v":0},{"$f":"$E115/4*'Partnership Pre-tax Cash Flow'!CC$5","v":0},{"$f":"$E115/4*'Partnership Pre-tax Cash Flow'!CD$5","v":0},{"$f":"$E115/4*'Partnership Pre-tax Cash Flow'!CE$5","v":0},{"$f":"$E115/4*'Partnership Pre-tax Cash Flow'!CF$5","v":0},{"$f":"$E115/4*'Partnership Pre-tax Cash Flow'!CG$5","v":0},{"$f":"$E115/4*'Partnership Pre-tax Cash Flow'!CH$5","v":0},{"$f":"$E115/4*'Partnership Pre-tax Cash Flow'!CI$5","v":0},{"$f":"$E115/4*'Partnership Pre-tax Cash Flow'!CJ$5","v":0},{"$f":"$E115/4*'Partnership Pre-tax Cash Flow'!CK$5","v":0},{"$f":"$E115/4*'Partnership Pre-tax Cash Flow'!CL$5","v":0},{"$f":"$E115/4*'Partnership Pre-tax Cash Flow'!CM$5","v":0},{"$f":"$E115/4*'Partnership Pre-tax Cash Flow'!CN$5","v":0},{"$f":"$E115/4*'Partnership Pre-tax Cash Flow'!CO$5","v":0},{"$f":"$E115/4*'Partnership Pre-tax Cash Flow'!CP$5","v":0},{"$f":"$E115/4*'Partnership Pre-tax Cash Flow'!CQ$5","v":0},{"$f":"$E115/4*'Partnership Pre-tax Cash Flow'!CR$5","v":0},{"$f":"$E115/4*'Partnership Pre-tax Cash Flow'!CS$5","v":0},{"$f":"$E115/4*'Partnership Pre-tax Cash Flow'!CT$5","v":0},{"$f":"$E115/4*'Partnership Pre-tax Cash Flow'!CU$5","v":0},{"$f":"$E115/4*'Partnership Pre-tax Cash Flow'!CV$5","v":0},{"$f":"$E115/4*'Partnership Pre-tax Cash Flow'!CW$5","v":0},{"$f":"$E115/4*'Partnership Pre-tax Cash Flow'!CX$5","v":0},{"$f":"$E115/4*'Partnership Pre-tax Cash Flow'!CY$5","v":0},{"$f":"$E115/4*'Partnership Pre-tax Cash Flow'!CZ$5","v":0},{"$f":"$E115/4*'Partnership Pre-tax Cash Flow'!DA$5","v":0},{"$f":"$E115/4*'Partnership Pre-tax Cash Flow'!DB$5","v":0},{"$f":"$E115/4*'Partnership Pre-tax Cash Flow'!DC$5","v":0},{"$f":"$E115/4*'Partnership Pre-tax Cash Flow'!DD$5","v":0},{"$f":"$E115/4*'Partnership Pre-tax Cash Flow'!DE$5","v":0},{"$f":"$E115/4*'Partnership Pre-tax Cash Flow'!DF$5","v":0},{"$f":"$E115/4*'Partnership Pre-tax Cash Flow'!DG$5","v":0},{"$f":"$E115/4*'Partnership Pre-tax Cash Flow'!DH$5","v":0},{"$f":"$E115/4*'Partnership Pre-tax Cash Flow'!DI$5","v":0},{"$f":"$E115/4*'Partnership Pre-tax Cash Flow'!DJ$5","v":0},{"$f":"$E115/4*'Partnership Pre-tax Cash Flow'!DK$5","v":0},{"$f":"$E115/4*'Partnership Pre-tax Cash Flow'!DL$5","v":0},{"$f":"$E115/4*'Partnership Pre-tax Cash Flow'!DM$5","v":0},{"$f":"$E115/4*'Partnership Pre-tax Cash Flow'!DN$5","v":0},{"$f":"$E115/4*'Partnership Pre-tax Cash Flow'!DO$5","v":0},{"$f":"$E115/4*'Partnership Pre-tax Cash Flow'!DP$5","v":0},{"$f":"$E115/4*'Partnership Pre-tax Cash Flow'!DQ$5","v":0},{"$f":"$E115/4*'Partnership Pre-tax Cash Flow'!DR$5","v":0},{"$f":"$E115/4*'Partnership Pre-tax Cash Flow'!DS$5","v":0},{"$f":"$E115/4*'Partnership Pre-tax Cash Flow'!DT$5","v":0},{"$f":"$E115/4*'Partnership Pre-tax Cash Flow'!DU$5","v":0},{"$f":"$E115/4*'Partnership Pre-tax Cash Flow'!DV$5","v":0},{"$f":"$E115/4*'Partnership Pre-tax Cash Flow'!DW$5","v":0},{"$f":"$E115/4*'Partnership Pre-tax Cash Flow'!DX$5","v":0},{"$f":"$E115/4*'Partnership Pre-tax Cash Flow'!DY$5","v":0},{"$f":"$E115/4*'Partnership Pre-tax Cash Flow'!DZ$5","v":0},{"$f":"$E115/4*'Partnership Pre-tax Cash Flow'!EA$5","v":0},{"$f":"$E115/4*'Partnership Pre-tax Cash Flow'!EB$5","v":0},{"$f":"$E115/4*'Partnership Pre-tax Cash Flow'!EC$5","v":0},{"$f":"$E115/4*'Partnership Pre-tax Cash Flow'!ED$5","v":0},{"$f":"$E115/4*'Partnership Pre-tax Cash Flow'!EE$5","v":0},{"$f":"$E115/4*'Partnership Pre-tax Cash Flow'!EF$5","v":0},{"$f":"$E115/4*'Partnership Pre-tax Cash Flow'!EG$5","v":0},{"$f":"$E115/4*'Partnership Pre-tax Cash Flow'!EH$5","v":0},{"$f":"$E115/4*'Partnership Pre-tax Cash Flow'!EI$5","v":0},{"$f":"$E115/4*'Partnership Pre-tax Cash Flow'!EJ$5","v":0},{"$f":"$E115/4*'Partnership Pre-tax Cash Flow'!EK$5","v":0},{"$f":"$E115/4*'Partnership Pre-tax Cash Flow'!EL$5","v":0},{"$f":"$E115/4*'Partnership Pre-tax Cash Flow'!EM$5","v":0},{"$f":"$E115/4*'Partnership Pre-tax Cash Flow'!EN$5","v":0},{"$f":"$E115/4*'Partnership Pre-tax Cash Flow'!EO$5","v":0},{"$f":"$E115/4*'Partnership Pre-tax Cash Flow'!EP$5","v":0},{"$f":"$E115/4*'Partnership Pre-tax Cash Flow'!EQ$5","v":0},{"$f":"$E115/4*'Partnership Pre-tax Cash Flow'!ER$5","v":0},{"$f":"$E115/4*'Partnership Pre-tax Cash Flow'!ES$5","v":0},{"$f":"$E115/4*'Partnership Pre-tax Cash Flow'!ET$5","v":0},{"$f":"$E115/4*'Partnership Pre-tax Cash Flow'!EU$5","v":0},{"$f":"$E115/4*'Partnership Pre-tax Cash Flow'!EV$5","v":0},{"$f":"$E115/4*'Partnership Pre-tax Cash Flow'!EW$5","v":0},{"$f":"$E115/4*'Partnership Pre-tax Cash Flow'!EX$5","v":0},{"$f":"$E115/4*'Partnership Pre-tax Cash Flow'!EY$5","v":0},{"$f":"$E115/4*'Partnership Pre-tax Cash Flow'!EZ$5","v":0},{"$f":"$E115/4*'Partnership Pre-tax Cash Flow'!FA$5","v":0},{"$f":"$E115/4*'Partnership Pre-tax Cash Flow'!FB$5","v":0},{"$f":"$E115/4*'Partnership Pre-tax Cash Flow'!FC$5","v":0},{"$f":"$E115/4*'Partnership Pre-tax Cash Flow'!FD$5","v":0},{"$f":"$E115/4*'Partnership Pre-tax Cash Flow'!FE$5","v":0},{"$f":"$E115/4*'Partnership Pre-tax Cash Flow'!FF$5","v":0},{"$f":"$E115/4*'Partnership Pre-tax Cash Flow'!FG$5","v":0},{"$f":"$E115/4*'Partnership Pre-tax Cash Flow'!FH$5","v":0},{"$f":"$E115/4*'Partnership Pre-tax Cash Flow'!FI$5","v":0},{"$f":"$E115/4*'Partnership Pre-tax Cash Flow'!FJ$5","v":0},{"$f":"$E115/4*'Partnership Pre-tax Cash Flow'!FK$5","v":0},{"$f":"$E115/4*'Partnership Pre-tax Cash Flow'!FL$5","v":0},{"$f":"$E115/4*'Partnership Pre-tax Cash Flow'!FM$5","v":0},{"$f":"$E115/4*'Partnership Pre-tax Cash Flow'!FN$5","v":0},{"$f":"$E115/4*'Partnership Pre-tax Cash Flow'!FO$5","v":0},{"$f":"$E115/4*'Partnership Pre-tax Cash Flow'!FP$5","v":0},{"$f":"$E115/4*'Partnership Pre-tax Cash Flow'!FQ$5","v":0},{"$f":"$E115/4*'Partnership Pre-tax Cash Flow'!FR$5","v":0},{"$f":"$E115/4*'Partnership Pre-tax Cash Flow'!FS$5","v":0}]
[null,null,"Interconnection","USD '000",{"$f":"'Inputs - Partnership'!E25","v":9000},{"$f":"'Inputs - Tax'!E10","v":2},null,9000,{"$f":"$E116/4*'Partnership Pre-tax Cash Flow'!I$5","v":0},{"$f":"$E116/4*'Partnership Pre-tax Cash Flow'!J$5","v":0},{"$f":"$E116/4*'Partnership Pre-tax Cash Flow'!K$5","v":0},{"$f":"$E116/4*'Partnership Pre-tax Cash Flow'!L$5","v":0},{"$f":"$E116/4*'Partnership Pre-tax Cash Flow'!M$5","v":2250},{"$f":"$E116/4*'Partnership Pre-tax Cash Flow'!N$5","v":2250},{"$f":"$E116/4*'Partnership Pre-tax Cash Flow'!O$5","v":2250},{"$f":"$E116/4*'Partnership Pre-tax Cash Flow'!P$5","v":2250},{"$f":"$E116/4*'Partnership Pre-tax Cash Flow'!Q$5","v":0},{"$f":"$E116/4*'Partnership Pre-tax Cash Flow'!R$5","v":0},{"$f":"$E116/4*'Partnership Pre-tax Cash Flow'!S$5","v":0},{"$f":"$E116/4*'Partnership Pre-tax Cash Flow'!T$5","v":0},{"$f":"$E116/4*'Partnership Pre-tax Cash Flow'!U$5","v":0},{"$f":"$E116/4*'Partnership Pre-tax Cash Flow'!V$5","v":0},{"$f":"$E116/4*'Partnership Pre-tax Cash Flow'!W$5","v":0},{"$f":"$E116/4*'Partnership Pre-tax Cash Flow'!X$5","v":0},{"$f":"$E116/4*'Partnership Pre-tax Cash Flow'!Y$5","v":0},{"$f":"$E116/4*'Partnership Pre-tax Cash Flow'!Z$5","v":0},{"$f":"$E116/4*'Partnership Pre-tax Cash Flow'!AA$5","v":0},{"$f":"$E116/4*'Partnership Pre-tax Cash Flow'!AB$5","v":0},{"$f":"$E116/4*'Partnership Pre-tax Cash Flow'!AC$5","v":0},{"$f":"$E116/4*'Partnership Pre-tax Cash Flow'!AD$5","v":0},{"$f":"$E116/4*'Partnership Pre-tax Cash Flow'!AE$5","v":0},{"$f":"$E116/4*'Partnership Pre-tax Cash Flow'!AF$5","v":0},{"$f":"$E116/4*'Partnership Pre-tax Cash Flow'!AG$5","v":0},{"$f":"$E116/4*'Partnership Pre-tax Cash Flow'!AH$5","v":0},{"$f":"$E116/4*'Partnership Pre-tax Cash Flow'!AI$5","v":0},{"$f":"$E116/4*'Partnership Pre-tax Cash Flow'!AJ$5","v":0},{"$f":"$E116/4*'Partnership Pre-tax Cash Flow'!AK$5","v":0},{"$f":"$E116/4*'Partnership Pre-tax Cash Flow'!AL$5","v":0},{"$f":"$E116/4*'Partnership Pre-tax Cash Flow'!AM$5","v":0},{"$f":"$E116/4*'Partnership Pre-tax Cash Flow'!AN$5","v":0},{"$f":"$E116/4*'Partnership Pre-tax Cash Flow'!AO$5","v":0},{"$f":"$E116/4*'Partnership Pre-tax Cash Flow'!AP$5","v":0},{"$f":"$E116/4*'Partnership Pre-tax Cash Flow'!AQ$5","v":0},{"$f":"$E116/4*'Partnership Pre-tax Cash Flow'!AR$5","v":0},{"$f":"$E116/4*'Partnership Pre-tax Cash Flow'!AS$5","v":0},{"$f":"$E116/4*'Partnership Pre-tax Cash Flow'!AT$5","v":0},{"$f":"$E116/4*'Partnership Pre-tax Cash Flow'!AU$5","v":0},{"$f":"$E116/4*'Partnership Pre-tax Cash Flow'!AV$5","v":0},{"$f":"$E116/4*'Partnership Pre-tax Cash Flow'!AW$5","v":0},{"$f":"$E116/4*'Partnership Pre-tax Cash Flow'!AX$5","v":0},{"$f":"$E116/4*'Partnership Pre-tax Cash Flow'!AY$5","v":0},{"$f":"$E116/4*'Partnership Pre-tax Cash Flow'!AZ$5","v":0},{"$f":"$E116/4*'Partnership Pre-tax Cash Flow'!BA$5","v":0},{"$f":"$E116/4*'Partnership Pre-tax Cash Flow'!BB$5","v":0},{"$f":"$E116/4*'Partnership Pre-tax Cash Flow'!BC$5","v":0},{"$f":"$E116/4*'Partnership Pre-tax Cash Flow'!BD$5","v":0},{"$f":"$E116/4*'Partnership Pre-tax Cash Flow'!BE$5","v":0},{"$f":"$E116/4*'Partnership Pre-tax Cash Flow'!BF$5","v":0},{"$f":"$E116/4*'Partnership Pre-tax Cash Flow'!BG$5","v":0},{"$f":"$E116/4*'Partnership Pre-tax Cash Flow'!BH$5","v":0},{"$f":"$E116/4*'Partnership Pre-tax Cash Flow'!BI$5","v":0},{"$f":"$E116/4*'Partnership Pre-tax Cash Flow'!BJ$5","v":0},{"$f":"$E116/4*'Partnership Pre-tax Cash Flow'!BK$5","v":0},{"$f":"$E116/4*'Partnership Pre-tax Cash Flow'!BL$5","v":0},{"$f":"$E116/4*'Partnership Pre-tax Cash Flow'!BM$5","v":0},{"$f":"$E116/4*'Partnership Pre-tax Cash Flow'!BN$5","v":0},{"$f":"$E116/4*'Partnership Pre-tax Cash Flow'!BO$5","v":0},{"$f":"$E116/4*'Partnership Pre-tax Cash Flow'!BP$5","v":0},{"$f":"$E116/4*'Partnership Pre-tax Cash Flow'!BQ$5","v":0},{"$f":"$E116/4*'Partnership Pre-tax Cash Flow'!BR$5","v":0},{"$f":"$E116/4*'Partnership Pre-tax Cash Flow'!BS$5","v":0},{"$f":"$E116/4*'Partnership Pre-tax Cash Flow'!BT$5","v":0},{"$f":"$E116/4*'Partnership Pre-tax Cash Flow'!BU$5","v":0},{"$f":"$E116/4*'Partnership Pre-tax Cash Flow'!BV$5","v":0},{"$f":"$E116/4*'Partnership Pre-tax Cash Flow'!BW$5","v":0},{"$f":"$E116/4*'Partnership Pre-tax Cash Flow'!BX$5","v":0},{"$f":"$E116/4*'Partnership Pre-tax Cash Flow'!BY$5","v":0},{"$f":"$E116/4*'Partnership Pre-tax Cash Flow'!BZ$5","v":0},{"$f":"$E116/4*'Partnership Pre-tax Cash Flow'!CA$5","v":0},{"$f":"$E116/4*'Partnership Pre-tax Cash Flow'!CB$5","v":0},{"$f":"$E116/4*'Partnership Pre-tax Cash Flow'!CC$5","v":0},{"$f":"$E116/4*'Partnership Pre-tax Cash Flow'!CD$5","v":0},{"$f":"$E116/4*'Partnership Pre-tax Cash Flow'!CE$5","v":0},{"$f":"$E116/4*'Partnership Pre-tax Cash Flow'!CF$5","v":0},{"$f":"$E116/4*'Partnership Pre-tax Cash Flow'!CG$5","v":0},{"$f":"$E116/4*'Partnership Pre-tax Cash Flow'!CH$5","v":0},{"$f":"$E116/4*'Partnership Pre-tax Cash Flow'!CI$5","v":0},{"$f":"$E116/4*'Partnership Pre-tax Cash Flow'!CJ$5","v":0},{"$f":"$E116/4*'Partnership Pre-tax Cash Flow'!CK$5","v":0},{"$f":"$E116/4*'Partnership Pre-tax Cash Flow'!CL$5","v":0},{"$f":"$E116/4*'Partnership Pre-tax Cash Flow'!CM$5","v":0},{"$f":"$E116/4*'Partnership Pre-tax Cash Flow'!CN$5","v":0},{"$f":"$E116/4*'Partnership Pre-tax Cash Flow'!CO$5","v":0},{"$f":"$E116/4*'Partnership Pre-tax Cash Flow'!CP$5","v":0},{"$f":"$E116/4*'Partnership Pre-tax Cash Flow'!CQ$5","v":0},{"$f":"$E116/4*'Partnership Pre-tax Cash Flow'!CR$5","v":0},{"$f":"$E116/4*'Partnership Pre-tax Cash Flow'!CS$5","v":0},{"$f":"$E116/4*'Partnership Pre-tax Cash Flow'!CT$5","v":0},{"$f":"$E116/4*'Partnership Pre-tax Cash Flow'!CU$5","v":0},{"$f":"$E116/4*'Partnership Pre-tax Cash Flow'!CV$5","v":0},{"$f":"$E116/4*'Partnership Pre-tax Cash Flow'!CW$5","v":0},{"$f":"$E116/4*'Partnership Pre-tax Cash Flow'!CX$5","v":0},{"$f":"$E116/4*'Partnership Pre-tax Cash Flow'!CY$5","v":0},{"$f":"$E116/4*'Partnership Pre-tax Cash Flow'!CZ$5","v":0},{"$f":"$E116/4*'Partnership Pre-tax Cash Flow'!DA$5","v":0},{"$f":"$E116/4*'Partnership Pre-tax Cash Flow'!DB$5","v":0},{"$f":"$E116/4*'Partnership Pre-tax Cash Flow'!DC$5","v":0},{"$f":"$E116/4*'Partnership Pre-tax Cash Flow'!DD$5","v":0},{"$f":"$E116/4*'Partnership Pre-tax Cash Flow'!DE$5","v":0},{"$f":"$E116/4*'Partnership Pre-tax Cash Flow'!DF$5","v":0},{"$f":"$E116/4*'Partnership Pre-tax Cash Flow'!DG$5","v":0},{"$f":"$E116/4*'Partnership Pre-tax Cash Flow'!DH$5","v":0},{"$f":"$E116/4*'Partnership Pre-tax Cash Flow'!DI$5","v":0},{"$f":"$E116/4*'Partnership Pre-tax Cash Flow'!DJ$5","v":0},{"$f":"$E116/4*'Partnership Pre-tax Cash Flow'!DK$5","v":0},{"$f":"$E116/4*'Partnership Pre-tax Cash Flow'!DL$5","v":0},{"$f":"$E116/4*'Partnership Pre-tax Cash Flow'!DM$5","v":0},{"$f":"$E116/4*'Partnership Pre-tax Cash Flow'!DN$5","v":0},{"$f":"$E116/4*'Partnership Pre-tax Cash Flow'!DO$5","v":0},{"$f":"$E116/4*'Partnership Pre-tax Cash Flow'!DP$5","v":0},{"$f":"$E116/4*'Partnership Pre-tax Cash Flow'!DQ$5","v":0},{"$f":"$E116/4*'Partnership Pre-tax Cash Flow'!DR$5","v":0},{"$f":"$E116/4*'Partnership Pre-tax Cash Flow'!DS$5","v":0},{"$f":"$E116/4*'Partnership Pre-tax Cash Flow'!DT$5","v":0},{"$f":"$E116/4*'Partnership Pre-tax Cash Flow'!DU$5","v":0},{"$f":"$E116/4*'Partnership Pre-tax Cash Flow'!DV$5","v":0},{"$f":"$E116/4*'Partnership Pre-tax Cash Flow'!DW$5","v":0},{"$f":"$E116/4*'Partnership Pre-tax Cash Flow'!DX$5","v":0},{"$f":"$E116/4*'Partnership Pre-tax Cash Flow'!DY$5","v":0},{"$f":"$E116/4*'Partnership Pre-tax Cash Flow'!DZ$5","v":0},{"$f":"$E116/4*'Partnership Pre-tax Cash Flow'!EA$5","v":0},{"$f":"$E116/4*'Partnership Pre-tax Cash Flow'!EB$5","v":0},{"$f":"$E116/4*'Partnership Pre-tax Cash Flow'!EC$5","v":0},{"$f":"$E116/4*'Partnership Pre-tax Cash Flow'!ED$5","v":0},{"$f":"$E116/4*'Partnership Pre-tax Cash Flow'!EE$5","v":0},{"$f":"$E116/4*'Partnership Pre-tax Cash Flow'!EF$5","v":0},{"$f":"$E116/4*'Partnership Pre-tax Cash Flow'!EG$5","v":0},{"$f":"$E116/4*'Partnership Pre-tax Cash Flow'!EH$5","v":0},{"$f":"$E116/4*'Partnership Pre-tax Cash Flow'!EI$5","v":0},{"$f":"$E116/4*'Partnership Pre-tax Cash Flow'!EJ$5","v":0},{"$f":"$E116/4*'Partnership Pre-tax Cash Flow'!EK$5","v":0},{"$f":"$E116/4*'Partnership Pre-tax Cash Flow'!EL$5","v":0},{"$f":"$E116/4*'Partnership Pre-tax Cash Flow'!EM$5","v":0},{"$f":"$E116/4*'Partnership Pre-tax Cash Flow'!EN$5","v":0},{"$f":"$E116/4*'Partnership Pre-tax Cash Flow'!EO$5","v":0},{"$f":"$E116/4*'Partnership Pre-tax Cash Flow'!EP$5","v":0},{"$f":"$E116/4*'Partnership Pre-tax Cash Flow'!EQ$5","v":0},{"$f":"$E116/4*'Partnership Pre-tax Cash Flow'!ER$5","v":0},{"$f":"$E116/4*'Partnership Pre-tax Cash Flow'!ES$5","v":0},{"$f":"$E116/4*'Partnership Pre-tax Cash Flow'!ET$5","v":0},{"$f":"$E116/4*'Partnership Pre-tax Cash Flow'!EU$5","v":0},{"$f":"$E116/4*'Partnership Pre-tax Cash Flow'!EV$5","v":0},{"$f":"$E116/4*'Partnership Pre-tax Cash Flow'!EW$5","v":0},{"$f":"$E116/4*'Partnership Pre-tax Cash Flow'!EX$5","v":0},{"$f":"$E116/4*'Partnership Pre-tax Cash Flow'!EY$5","v":0},{"$f":"$E116/4*'Partnership Pre-tax Cash Flow'!EZ$5","v":0},{"$f":"$E116/4*'Partnership Pre-tax Cash Flow'!FA$5","v":0},{"$f":"$E116/4*'Partnership Pre-tax Cash Flow'!FB$5","v":0},{"$f":"$E116/4*'Partnership Pre-tax Cash Flow'!FC$5","v":0},{"$f":"$E116/4*'Partnership Pre-tax Cash Flow'!FD$5","v":0},{"$f":"$E116/4*'Partnership Pre-tax Cash Flow'!FE$5","v":0},{"$f":"$E116/4*'Partnership Pre-tax Cash Flow'!FF$5","v":0},{"$f":"$E116/4*'Partnership Pre-tax Cash Flow'!FG$5","v":0},{"$f":"$E116/4*'Partnership Pre-tax Cash Flow'!FH$5","v":0},{"$f":"$E116/4*'Partnership Pre-tax Cash Flow'!FI$5","v":0},{"$f":"$E116/4*'Partnership Pre-tax Cash Flow'!FJ$5","v":0},{"$f":"$E116/4*'Partnership Pre-tax Cash Flow'!FK$5","v":0},{"$f":"$E116/4*'Partnership Pre-tax Cash Flow'!FL$5","v":0},{"$f":"$E116/4*'Partnership Pre-tax Cash Flow'!FM$5","v":0},{"$f":"$E116/4*'Partnership Pre-tax Cash Flow'!FN$5","v":0},{"$f":"$E116/4*'Partnership Pre-tax Cash Flow'!FO$5","v":0},{"$f":"$E116/4*'Partnership Pre-tax Cash Flow'!FP$5","v":0},{"$f":"$E116/4*'Partnership Pre-tax Cash Flow'!FQ$5","v":0},{"$f":"$E116/4*'Partnership Pre-tax Cash Flow'!FR$5","v":0},{"$f":"$E116/4*'Partnership Pre-tax Cash Flow'!FS$5","v":0}]
[null,null,"Contingency","USD '000",{"$f":"'Inputs - Partnership'!E26","v":13950},{"$f":"'Inputs - Tax'!E11","v":2},null,13950,{"$f":"$E117/4*'Partnership Pre-tax Cash Flow'!I$5","v":0},{"$f":"$E117/4*'Partnership Pre-tax Cash Flow'!J$5","v":0},{"$f":"$E117/4*'Partnership Pre-tax Cash Flow'!K$5","v":0},{"$f":"$E117/4*'Partnership Pre-tax Cash Flow'!L$5","v":0},{"$f":"$E117/4*'Partnership Pre-tax Cash Flow'!M$5","v":3487.5},{"$f":"$E117/4*'Partnership Pre-tax Cash Flow'!N$5","v":3487.5},{"$f":"$E117/4*'Partnership Pre-tax Cash Flow'!O$5","v":3487.5},{"$f":"$E117/4*'Partnership Pre-tax Cash Flow'!P$5","v":3487.5},{"$f":"$E117/4*'Partnership Pre-tax Cash Flow'!Q$5","v":0},{"$f":"$E117/4*'Partnership Pre-tax Cash Flow'!R$5","v":0},{"$f":"$E117/4*'Partnership Pre-tax Cash Flow'!S$5","v":0},{"$f":"$E117/4*'Partnership Pre-tax Cash Flow'!T$5","v":0},{"$f":"$E117/4*'Partnership Pre-tax Cash Flow'!U$5","v":0},{"$f":"$E117/4*'Partnership Pre-tax Cash Flow'!V$5","v":0},{"$f":"$E117/4*'Partnership Pre-tax Cash Flow'!W$5","v":0},{"$f":"$E117/4*'Partnership Pre-tax Cash Flow'!X$5","v":0},{"$f":"$E117/4*'Partnership Pre-tax Cash Flow'!Y$5","v":0},{"$f":"$E117/4*'Partnership Pre-tax Cash Flow'!Z$5","v":0},{"$f":"$E117/4*'Partnership Pre-tax Cash Flow'!AA$5","v":0},{"$f":"$E117/4*'Partnership Pre-tax Cash Flow'!AB$5","v":0},{"$f":"$E117/4*'Partnership Pre-tax Cash Flow'!AC$5","v":0},{"$f":"$E117/4*'Partnership Pre-tax Cash Flow'!AD$5","v":0},{"$f":"$E117/4*'Partnership Pre-tax Cash Flow'!AE$5","v":0},{"$f":"$E117/4*'Partnership Pre-tax Cash Flow'!AF$5","v":0},{"$f":"$E117/4*'Partnership Pre-tax Cash Flow'!AG$5","v":0},{"$f":"$E117/4*'Partnership Pre-tax Cash Flow'!AH$5","v":0},{"$f":"$E117/4*'Partnership Pre-tax Cash Flow'!AI$5","v":0},{"$f":"$E117/4*'Partnership Pre-tax Cash Flow'!AJ$5","v":0},{"$f":"$E117/4*'Partnership Pre-tax Cash Flow'!AK$5","v":0},{"$f":"$E117/4*'Partnership Pre-tax Cash Flow'!AL$5","v":0},{"$f":"$E117/4*'Partnership Pre-tax Cash Flow'!AM$5","v":0},{"$f":"$E117/4*'Partnership Pre-tax Cash Flow'!AN$5","v":0},{"$f":"$E117/4*'Partnership Pre-tax Cash Flow'!AO$5","v":0},{"$f":"$E117/4*'Partnership Pre-tax Cash Flow'!AP$5","v":0},{"$f":"$E117/4*'Partnership Pre-tax Cash Flow'!AQ$5","v":0},{"$f":"$E117/4*'Partnership Pre-tax Cash Flow'!AR$5","v":0},{"$f":"$E117/4*'Partnership Pre-tax Cash Flow'!AS$5","v":0},{"$f":"$E117/4*'Partnership Pre-tax Cash Flow'!AT$5","v":0},{"$f":"$E117/4*'Partnership Pre-tax Cash Flow'!AU$5","v":0},{"$f":"$E117/4*'Partnership Pre-tax Cash Flow'!AV$5","v":0},{"$f":"$E117/4*'Partnership Pre-tax Cash Flow'!AW$5","v":0},{"$f":"$E117/4*'Partnership Pre-tax Cash Flow'!AX$5","v":0},{"$f":"$E117/4*'Partnership Pre-tax Cash Flow'!AY$5","v":0},{"$f":"$E117/4*'Partnership Pre-tax Cash Flow'!AZ$5","v":0},{"$f":"$E117/4*'Partnership Pre-tax Cash Flow'!BA$5","v":0},{"$f":"$E117/4*'Partnership Pre-tax Cash Flow'!BB$5","v":0},{"$f":"$E117/4*'Partnership Pre-tax Cash Flow'!BC$5","v":0},{"$f":"$E117/4*'Partnership Pre-tax Cash Flow'!BD$5","v":0},{"$f":"$E117/4*'Partnership Pre-tax Cash Flow'!BE$5","v":0},{"$f":"$E117/4*'Partnership Pre-tax Cash Flow'!BF$5","v":0},{"$f":"$E117/4*'Partnership Pre-tax Cash Flow'!BG$5","v":0},{"$f":"$E117/4*'Partnership Pre-tax Cash Flow'!BH$5","v":0},{"$f":"$E117/4*'Partnership Pre-tax Cash Flow'!BI$5","v":0},{"$f":"$E117/4*'Partnership Pre-tax Cash Flow'!BJ$5","v":0},{"$f":"$E117/4*'Partnership Pre-tax Cash Flow'!BK$5","v":0},{"$f":"$E117/4*'Partnership Pre-tax Cash Flow'!BL$5","v":0},{"$f":"$E117/4*'Partnership Pre-tax Cash Flow'!BM$5","v":0},{"$f":"$E117/4*'Partnership Pre-tax Cash Flow'!BN$5","v":0},{"$f":"$E117/4*'Partnership Pre-tax Cash Flow'!BO$5","v":0},{"$f":"$E117/4*'Partnership Pre-tax Cash Flow'!BP$5","v":0},{"$f":"$E117/4*'Partnership Pre-tax Cash Flow'!BQ$5","v":0},{"$f":"$E117/4*'Partnership Pre-tax Cash Flow'!BR$5","v":0},{"$f":"$E117/4*'Partnership Pre-tax Cash Flow'!BS$5","v":0},{"$f":"$E117/4*'Partnership Pre-tax Cash Flow'!BT$5","v":0},{"$f":"$E117/4*'Partnership Pre-tax Cash Flow'!BU$5","v":0},{"$f":"$E117/4*'Partnership Pre-tax Cash Flow'!BV$5","v":0},{"$f":"$E117/4*'Partnership Pre-tax Cash Flow'!BW$5","v":0},{"$f":"$E117/4*'Partnership Pre-tax Cash Flow'!BX$5","v":0},{"$f":"$E117/4*'Partnership Pre-tax Cash Flow'!BY$5","v":0},{"$f":"$E117/4*'Partnership Pre-tax Cash Flow'!BZ$5","v":0},{"$f":"$E117/4*'Partnership Pre-tax Cash Flow'!CA$5","v":0},{"$f":"$E117/4*'Partnership Pre-tax Cash Flow'!CB$5","v":0},{"$f":"$E117/4*'Partnership Pre-tax Cash Flow'!CC$5","v":0},{"$f":"$E117/4*'Partnership Pre-tax Cash Flow'!CD$5","v":0},{"$f":"$E117/4*'Partnership Pre-tax Cash Flow'!CE$5","v":0},{"$f":"$E117/4*'Partnership Pre-tax Cash Flow'!CF$5","v":0},{"$f":"$E117/4*'Partnership Pre-tax Cash Flow'!CG$5","v":0},{"$f":"$E117/4*'Partnership Pre-tax Cash Flow'!CH$5","v":0},{"$f":"$E117/4*'Partnership Pre-tax Cash Flow'!CI$5","v":0},{"$f":"$E117/4*'Partnership Pre-tax Cash Flow'!CJ$5","v":0},{"$f":"$E117/4*'Partnership Pre-tax Cash Flow'!CK$5","v":0},{"$f":"$E117/4*'Partnership Pre-tax Cash Flow'!CL$5","v":0},{"$f":"$E117/4*'Partnership Pre-tax Cash Flow'!CM$5","v":0},{"$f":"$E117/4*'Partnership Pre-tax Cash Flow'!CN$5","v":0},{"$f":"$E117/4*'Partnership Pre-tax Cash Flow'!CO$5","v":0},{"$f":"$E117/4*'Partnership Pre-tax Cash Flow'!CP$5","v":0},{"$f":"$E117/4*'Partnership Pre-tax Cash Flow'!CQ$5","v":0},{"$f":"$E117/4*'Partnership Pre-tax Cash Flow'!CR$5","v":0},{"$f":"$E117/4*'Partnership Pre-tax Cash Flow'!CS$5","v":0},{"$f":"$E117/4*'Partnership Pre-tax Cash Flow'!CT$5","v":0},{"$f":"$E117/4*'Partnership Pre-tax Cash Flow'!CU$5","v":0},{"$f":"$E117/4*'Partnership Pre-tax Cash Flow'!CV$5","v":0},{"$f":"$E117/4*'Partnership Pre-tax Cash Flow'!CW$5","v":0},{"$f":"$E117/4*'Partnership Pre-tax Cash Flow'!CX$5","v":0},{"$f":"$E117/4*'Partnership Pre-tax Cash Flow'!CY$5","v":0},{"$f":"$E117/4*'Partnership Pre-tax Cash Flow'!CZ$5","v":0},{"$f":"$E117/4*'Partnership Pre-tax Cash Flow'!DA$5","v":0},{"$f":"$E117/4*'Partnership Pre-tax Cash Flow'!DB$5","v":0},{"$f":"$E117/4*'Partnership Pre-tax Cash Flow'!DC$5","v":0},{"$f":"$E117/4*'Partnership Pre-tax Cash Flow'!DD$5","v":0},{"$f":"$E117/4*'Partnership Pre-tax Cash Flow'!DE$5","v":0},{"$f":"$E117/4*'Partnership Pre-tax Cash Flow'!DF$5","v":0},{"$f":"$E117/4*'Partnership Pre-tax Cash Flow'!DG$5","v":0},{"$f":"$E117/4*'Partnership Pre-tax Cash Flow'!DH$5","v":0},{"$f":"$E117/4*'Partnership Pre-tax Cash Flow'!DI$5","v":0},{"$f":"$E117/4*'Partnership Pre-tax Cash Flow'!DJ$5","v":0},{"$f":"$E117/4*'Partnership Pre-tax Cash Flow'!DK$5","v":0},{"$f":"$E117/4*'Partnership Pre-tax Cash Flow'!DL$5","v":0},{"$f":"$E117/4*'Partnership Pre-tax Cash Flow'!DM$5","v":0},{"$f":"$E117/4*'Partnership Pre-tax Cash Flow'!DN$5","v":0},{"$f":"$E117/4*'Partnership Pre-tax Cash Flow'!DO$5","v":0},{"$f":"$E117/4*'Partnership Pre-tax Cash Flow'!DP$5","v":0},{"$f":"$E117/4*'Partnership Pre-tax Cash Flow'!DQ$5","v":0},{"$f":"$E117/4*'Partnership Pre-tax Cash Flow'!DR$5","v":0},{"$f":"$E117/4*'Partnership Pre-tax Cash Flow'!DS$5","v":0},{"$f":"$E117/4*'Partnership Pre-tax Cash Flow'!DT$5","v":0},{"$f":"$E117/4*'Partnership Pre-tax Cash Flow'!DU$5","v":0},{"$f":"$E117/4*'Partnership Pre-tax Cash Flow'!DV$5","v":0},{"$f":"$E117/4*'Partnership Pre-tax Cash Flow'!DW$5","v":0},{"$f":"$E117/4*'Partnership Pre-tax Cash Flow'!DX$5","v":0},{"$f":"$E117/4*'Partnership Pre-tax Cash Flow'!DY$5","v":0},{"$f":"$E117/4*'Partnership Pre-tax Cash Flow'!DZ$5","v":0},{"$f":"$E117/4*'Partnership Pre-tax Cash Flow'!EA$5","v":0},{"$f":"$E117/4*'Partnership Pre-tax Cash Flow'!EB$5","v":0},{"$f":"$E117/4*'Partnership Pre-tax Cash Flow'!EC$5","v":0},{"$f":"$E117/4*'Partnership Pre-tax Cash Flow'!ED$5","v":0},{"$f":"$E117/4*'Partnership Pre-tax Cash Flow'!EE$5","v":0},{"$f":"$E117/4*'Partnership Pre-tax Cash Flow'!EF$5","v":0},{"$f":"$E117/4*'Partnership Pre-tax Cash Flow'!EG$5","v":0},{"$f":"$E117/4*'Partnership Pre-tax Cash Flow'!EH$5","v":0},{"$f":"$E117/4*'Partnership Pre-tax Cash Flow'!EI$5","v":0},{"$f":"$E117/4*'Partnership Pre-tax Cash Flow'!EJ$5","v":0},{"$f":"$E117/4*'Partnership Pre-tax Cash Flow'!EK$5","v":0},{"$f":"$E117/4*'Partnership Pre-tax Cash Flow'!EL$5","v":0},{"$f":"$E117/4*'Partnership Pre-tax Cash Flow'!EM$5","v":0},{"$f":"$E117/4*'Partnership Pre-tax Cash Flow'!EN$5","v":0},{"$f":"$E117/4*'Partnership Pre-tax Cash Flow'!EO$5","v":0},{"$f":"$E117/4*'Partnership Pre-tax Cash Flow'!EP$5","v":0},{"$f":"$E117/4*'Partnership Pre-tax Cash Flow'!EQ$5","v":0},{"$f":"$E117/4*'Partnership Pre-tax Cash Flow'!ER$5","v":0},{"$f":"$E117/4*'Partnership Pre-tax Cash Flow'!ES$5","v":0},{"$f":"$E117/4*'Partnership Pre-tax Cash Flow'!ET$5","v":0},{"$f":"$E117/4*'Partnership Pre-tax Cash Flow'!EU$5","v":0},{"$f":"$E117/4*'Partnership Pre-tax Cash Flow'!EV$5","v":0},{"$f":"$E117/4*'Partnership Pre-tax Cash Flow'!EW$5","v":0},{"$f":"$E117/4*'Partnership Pre-tax Cash Flow'!EX$5","v":0},{"$f":"$E117/4*'Partnership Pre-tax Cash Flow'!EY$5","v":0},{"$f":"$E117/4*'Partnership Pre-tax Cash Flow'!EZ$5","v":0},{"$f":"$E117/4*'Partnership Pre-tax Cash Flow'!FA$5","v":0},{"$f":"$E117/4*'Partnership Pre-tax Cash Flow'!FB$5","v":0},{"$f":"$E117/4*'Partnership Pre-tax Cash Flow'!FC$5","v":0},{"$f":"$E117/4*'Partnership Pre-tax Cash Flow'!FD$5","v":0},{"$f":"$E117/4*'Partnership Pre-tax Cash Flow'!FE$5","v":0},{"$f":"$E117/4*'Partnership Pre-tax Cash Flow'!FF$5","v":0},{"$f":"$E117/4*'Partnership Pre-tax Cash Flow'!FG$5","v":0},{"$f":"$E117/4*'Partnership Pre-tax Cash Flow'!FH$5","v":0},{"$f":"$E117/4*'Partnership Pre-tax Cash Flow'!FI$5","v":0},{"$f":"$E117/4*'Partnership Pre-tax Cash Flow'!FJ$5","v":0},{"$f":"$E117/4*'Partnership Pre-tax Cash Flow'!FK$5","v":0},{"$f":"$E117/4*'Partnership Pre-tax Cash Flow'!FL$5","v":0},{"$f":"$E117/4*'Partnership Pre-tax Cash Flow'!FM$5","v":0},{"$f":"$E117/4*'Partnership Pre-tax Cash Flow'!FN$5","v":0},{"$f":"$E117/4*'Partnership Pre-tax Cash Flow'!FO$5","v":0},{"$f":"$E117/4*'Partnership Pre-tax Cash Flow'!FP$5","v":0},{"$f":"$E117/4*'Partnership Pre-tax Cash Flow'!FQ$5","v":0},{"$f":"$E117/4*'Partnership Pre-tax Cash Flow'!FR$5","v":0},{"$f":"$E117/4*'Partnership Pre-tax Cash Flow'!FS$5","v":0}]
[null,null,"Total","USD '000",null,null,null,292950,{"$f":"SUM(I113:I117)","v":0},0,0,0,73237.5,73237.5,73237.5,73237.5,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AO113:AO117)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BU113:BU117)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(DA113:DA117)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(EG113:EG117)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(FM113:FM117)","v":0},0,0,0,0,0,0]
[]
[null,null,"Total Capex incl development","USD '000",null,null,null,{"$f":"SUM(I120:FS120)","v":292950},{"$f":"I118","v":0},0,0,0,73237.5,73237.5,73237.5,73237.5,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AO118","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BU118","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"DA118","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EG118","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"FM118","v":0},0,0,0,0,0,0]
[null,null,"Total Capex excl development","USD '000",null,null,null,{"$f":"SUM(I121:FS121)","v":292950},{"$f":"SUM($I$114:$FS$117)*I110","v":0},0,0,0,73237.5,73237.5,73237.5,73237.5,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM($I$114:$FS$117)*AO110","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM($I$114:$FS$117)*BU110","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM($I$114:$FS$117)*DA110","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM($I$114:$FS$117)*EG110","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM($I$114:$FS$117)*FM110","v":0},0,0,0,0,0,0]
[]
[null,"Unlevered IRR and Cash Flow at P50"]
[null,null,"Pre tax unlevered free cash flow"]
[null,null,"EBITDA",null,null,null,null,{"$f":"SUM(I125:FS125)","v":-121149.10354432333},{"$f":"I102","v":0},0,0,0,0,0,0,0,-781.00142077800547,-781.81938098913815,-782.64140068082827,-783.46749999999997,-784.29769919356556,-785.13201860892093,-785.97047869444486,-786.81310000000008,-787.65990317743695,-788.51090898109942,-789.36613826833377,-790.22561200000018,-791.08935124098571,-791.95737716072142,-792.82971103370051,-793.70637424000029,-817.06111465478295,-817.94650109291342,-818.83628164335209,-819.73047811377774,-821.08196925774632,-821.98506342463929,-822.89263958608672,-823.804719985921,{"$f":"AO102","v":-825.18330910800591},-826.10446515823685,-827.03019284291327,-827.96051485074418,-829.36674528387016,-830.3063244551056,-831.25056669347555,-832.19949514146299,-833.63392111288681,-834.59229186754703,-835.55541895068427,-836.52332596763154,-837.98651281738682,-838.96405098714024,-839.94644061194026,-840.93370576922644,-842.42623017294795,-843.42331910609641,-844.42535652339257,-845.43236698382441,-846.95481718004044,-847.97184789185189,-848.99392605749392,-850.02107672713441,-851.57405274911662,-852.61142407516422,-853.65394380411908,-854.70163748715242,-856.28575139941449,-857.34387015198308,-858.4072402755171,-859.47588783221113,{"$f":"BU102","v":-861.09176397175042},-862.1710450993703,-863.2556826253749,-864.34570313320296,-865.99397835557784,-867.09484510575021,-868.20117538227487,-869.31299630025933,-870.9943202306024,-872.11720431577828,-873.24566119783344,-874.37971853417764,-876.09475382324081,-877.24009559012018,-878.39112160981654,-879.5478600928875,-881.29728267822202,-882.46553128043888,-883.63957782052921,-884.81945107326169,-886.6039504456345,-887.79556401989578,-888.99309149078783,-890.19656220857496,-861.09231640106123,-862.30776224680778,-863.52924026711764,-864.75678039926061,-865.99041272908266,-867.23016749174394,-868.47607507246005,-869.72816600724582,{"$f":"DA102","v":-870.98647098366428},-872.25102084157891,-873.52184657390933,-874.79897932739073,-876.08245040333759,-877.37229125841054,-878.66853350538759,-879.97120891393865,-881.28034941140436,-882.59598708357885,-883.91815417549537,-885.24688309221756,-886.58220639963258,-887.92415682525052,-889.27276725900538,-890.62807075406192,-891.99010052762526,-893.35888996175549,-894.73447260418561,-896.1168821691432,-897.50615253817796,-898.90231776099085,-900.30541205626946,-901.71546981252618,-903.13252558894146,-904.55661411621065,-905.98777029739483,-907.42602920877675,-908.87142610072044,-910.32399639853497,-911.78377570334283,-913.25079979295242,{"$f":"EG102","v":-914.72510462273488},-916.20672632650576,-917.69570121740969,-919.19206578881153,-920.69585671518962,-922.20711085303594,-923.72586524175802,-925.25215710458781,-926.78602384949363,-928.32750307009678,-929.87663254659321,-931.43345024667963,-932.99799432648354,-934.5703031314988,-936.15041519752526,-937.73836925161334,-939.33420421301332,-940.93795919412878,-942.54967350147581,-944.16938663664575,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"FM102","v":0},0,0,0,0,0,0]
[null,null,"Less: CapEx",null,null,null,null,{"$f":"SUM(I126:FS126)","v":292950},{"$f":"I120","v":0},0,0,0,73237.5,73237.5,73237.5,73237.5,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AO120","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BU120","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"DA120","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EG120","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"FM120","v":0},0,0,0,0,0,0]
[null,null,"Unlevered partnership cash flow",null,null,null,null,null,{"$f":"I125-I126","v":0},{"$f":"J125-J126","v":0},0,0,-73237.5,-73237.5,-73237.5,-73237.5,-781.00142077800547,-781.81938098913815,-782.64140068082827,-783.46749999999997,-784.29769919356556,-785.13201860892093,-785.97047869444486,-786.81310000000008,-787.65990317743695,-788.51090898109942,-789.36613826833377,-790.22561200000018,-791.08935124098571,-791.95737716072142,-792.82971103370051,-793.70637424000029,-817.06111465478295,-817.94650109291342,-818.83628164335209,-819.73047811377774,-821.08196925774632,-821.98506342463929,-822.89263958608672,-823.804719985921,-825.18330910800591,-826.10446515823685,-827.03019284291327,-827.96051485074418,-829.36674528387016,-830.3063244551056,-831.25056669347555,-832.19949514146299,-833.63392111288681,-834.59229186754703,-835.55541895068427,-836.52332596763154,-837.98651281738682,-838.96405098714024,-839.94644061194026,-840.93370576922644,-842.42623017294795,-843.42331910609641,-844.42535652339257,-845.43236698382441,-846.95481718004044,-847.97184789185189,-848.99392605749392,-850.02107672713441,-851.57405274911662,-852.61142407516422,-853.65394380411908,-854.70163748715242,-856.28575139941449,-857.34387015198308,-858.4072402755171,-859.47588783221113,-861.09176397175042,{"$f":"BV125-BV126","v":-862.1710450993703},-863.2556826253749,-864.34570313320296,-865.99397835557784,-867.09484510575021,-868.20117538227487,-869.31299630025933,-870.9943202306024,-872.11720431577828,-873.24566119783344,-874.37971853417764,-876.09475382324081,-877.24009559012018,-878.39112160981654,-879.5478600928875,-881.29728267822202,-882.46553128043888,-883.63957782052921,-884.81945107326169,-886.6039504456345,-887.79556401989578,-888.99309149078783,-890.19656220857496,-861.09231640106123,-862.30776224680778,-863.52924026711764,-864.75678039926061,-865.99041272908266,-867.23016749174394,-868.47607507246005,-869.72816600724582,-870.98647098366428,-872.25102084157891,-873.52184657390933,-874.79897932739073,-876.08245040333759,-877.37229125841054,-878.66853350538759,-879.97120891393865,-881.28034941140436,-882.59598708357885,-883.91815417549537,-885.24688309221756,-886.58220639963258,-887.92415682525052,-889.27276725900538,-890.62807075406192,-891.99010052762526,-893.35888996175549,-894.73447260418561,-896.1168821691432,-897.50615253817796,-898.90231776099085,-900.30541205626946,-901.71546981252618,-903.13252558894146,-904.55661411621065,-905.98777029739483,-907.42602920877675,-908.87142610072044,-910.32399639853497,-911.78377570334283,-913.25079979295242,-914.72510462273488,{"$f":"EH125-EH126","v":-916.20672632650576},-917.69570121740969,-919.19206578881153,-920.69585671518962,-922.20711085303594,-923.72586524175802,-925.25215710458781,-926.78602384949363,-928.32750307009678,-929.87663254659321,-931.43345024667963,-932.99799432648354,-934.5703031314988,-936.15041519752526,-937.73836925161334,-939.33420421301332,-940.93795919412878,-942.54967350147581,-944.16938663664575,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Pre tax unlevered IRR"]
[]
[]
[null,"Generation at P99"]
[null,null,"Rated capacity ","MW",{"$f":"'Inputs - Partnership'!E52","v":225},null,null,null,{"$f":"$E133*I$6","v":0},0,0,0,0,0,0,0,225,225,225,225,225,225,225,225,225,225,225,225,225,225,225,225,225,225,225,225,225,225,225,225,225,225,225,225,225,225,225,225,225,225,225,225,225,225,225,225,225,225,225,225,225,225,225,225,225,225,225,225,225,225,225,225,{"$f":"$E133*BU$6","v":225},225,225,225,225,225,225,225,225,225,225,225,225,225,225,225,225,225,225,225,225,225,225,225,225,225,225,225,225,225,225,225,225,225,225,225,225,225,225,225,225,225,225,225,225,225,225,225,225,225,225,225,225,225,225,225,225,225,225,225,225,225,225,225,{"$f":"$E133*EG$6","v":225},225,225,225,225,225,225,225,225,225,225,225,225,225,225,225,225,225,225,225,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Degradation","%",{"$f":"'Inputs - Partnership'!E60","v":6.0000000000000001E-3},null,null,null,{"$f":"I133/(1+$E134)^(I$14-1)","v":0},{"$f":"J133/(1+$E134)^(J$14-1)","v":0},0,0,0,0,0,0,225,225,225,225,223.65805168986083,223.65805168986083,223.65805168986083,223.65805168986083,222.32410704757541,222.32410704757541,222.32410704757541,222.32410704757541,220.9981183375501,220.9981183375501,220.9981183375501,220.9981183375501,219.6800381088967,219.6800381088967,219.6800381088967,219.6800381088967,218.36981919373429,218.36981919373429,218.36981919373429,218.36981919373429,217.06741470550128,217.06741470550128,217.06741470550128,217.06741470550128,215.77277803727767,215.77277803727767,215.77277803727767,215.77277803727767,214.48586286011692,214.48586286011692,214.48586286011692,214.48586286011692,213.20662312138859,213.20662312138859,213.20662312138859,213.20662312138859,211.93501304312983,211.93501304312983,211.93501304312983,211.93501304312983,210.6709871204074,210.6709871204074,210.6709871204074,210.6709871204074,209.41450011968925,209.41450011968925,209.41450011968925,209.41450011968925,208.1655070772259,208.1655070772259,208.1655070772259,208.1655070772259,206.92396329744125,{"$f":"BV133/(1+$E134)^(BV$14-1)","v":206.92396329744125},206.92396329744125,206.92396329744125,205.68982435133327,205.68982435133327,205.68982435133327,205.68982435133327,204.46304607488395,204.46304607488395,204.46304607488395,204.46304607488395,203.24358456747908,203.24358456747908,203.24358456747908,203.24358456747908,202.03139619033706,202.03139619033706,202.03139619033706,202.03139619033706,200.82643756494735,200.82643756494735,200.82643756494735,200.82643756494735,199.62866557151824,199.62866557151824,199.62866557151824,199.62866557151824,198.43803734743366,198.43803734743366,198.43803734743366,198.43803734743366,197.25451028571933,197.25451028571933,197.25451028571933,197.25451028571933,196.07804203351824,196.07804203351824,196.07804203351824,196.07804203351824,194.90859049057477,194.90859049057477,194.90859049057477,194.90859049057477,193.74611380772842,193.74611380772842,193.74611380772842,193.74611380772842,192.59057038541593,192.59057038541593,192.59057038541593,192.59057038541593,191.44191887218287,191.44191887218287,191.44191887218287,191.44191887218287,190.30011816320359,190.30011816320359,190.30011816320359,190.30011816320359,189.16512739881074,189.16512739881074,189.16512739881074,189.16512739881074,188.03690596303252,{"$f":"EH133/(1+$E134)^(EH$14-1)","v":188.03690596303252},188.03690596303252,188.03690596303252,186.91541348213974,186.91541348213974,186.91541348213974,186.91541348213974,185.80060982320052,185.80060982320052,185.80060982320052,185.80060982320052,184.69245509264462,184.69245509264462,184.69245509264462,184.69245509264462,183.59090963483564,183.59090963483564,183.59090963483564,183.59090963483564,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Production curve","%",null,null,null,null,{"$f":"IF(I$13=0,0,LOOKUP(I$13,'Inputs - Partnership'!$E$64:$H$64,'Inputs - Partnership'!$E$65:$H$65))","v":0},{"$f":"IF(J$13=0,0,LOOKUP(J$13,'Inputs - Partnership'!$E$64:$H$64,'Inputs - Partnership'!$E$65:$H$65))","v":0},{"$f":"IF(K$13=0,0,LOOKUP(K$13,'Inputs - Partnership'!$E$64:$H$64,'Inputs - Partnership'!$E$65:$H$65))","v":0},{"$f":"IF(L$13=0,0,LOOKUP(L$13,'Inputs - Partnership'!$E$64:$H$64,'Inputs - Partnership'!$E$65:$H$65))","v":0},{"$f":"IF(M$13=0,0,LOOKUP(M$13,'Inputs - Partnership'!$E$64:$H$64,'Inputs - Partnership'!$E$65:$H$65))","v":0},{"$f":"IF(N$13=0,0,LOOKUP(N$13,'Inputs - Partnership'!$E$64:$H$64,'Inputs - Partnership'!$E$65:$H$65))","v":0},{"$f":"IF(O$13=0,0,LOOKUP(O$13,'Inputs - Partnership'!$E$64:$H$64,'Inputs - Partnership'!$E$65:$H$65))","v":0},{"$f":"IF(P$13=0,0,LOOKUP(P$13,'Inputs - Partnership'!$E$64:$H$64,'Inputs - Partnership'!$E$65:$H$65))","v":0},{"$f":"IF(Q$13=0,0,LOOKUP(Q$13,'Inputs - Partnership'!$E$64:$H$64,'Inputs - Partnership'!$E$65:$H$65))","v":0.2},{"$f":"IF(R$13=0,0,LOOKUP(R$13,'Inputs - Partnership'!$E$64:$H$64,'Inputs - Partnership'!$E$65:$H$65))","v":0.32500000000000001},{"$f":"IF(S$13=0,0,LOOKUP(S$13,'Inputs - Partnership'!$E$64:$H$64,'Inputs - Partnership'!$E$65:$H$65))","v":0.29399999999999998},{"$f":"IF(T$13=0,0,LOOKUP(T$13,'Inputs - Partnership'!$E$64:$H$64,'Inputs - Partnership'!$E$65:$H$65))","v":0.18099999999999999},{"$f":"IF(U$13=0,0,LOOKUP(U$13,'Inputs - Partnership'!$E$64:$H$64,'Inputs - Partnership'!$E$65:$H$65))","v":0.18099999999999999},{"$f":"IF(V$13=0,0,LOOKUP(V$13,'Inputs - Partnership'!$E$64:$H$64,'Inputs - Partnership'!$E$65:$H$65))","v":0.18099999999999999},{"$f":"IF(W$13=0,0,LOOKUP(W$13,'Inputs - Partnership'!$E$64:$H$64,'Inputs - Partnership'!$E$65:$H$65))","v":0.18099999999999999},{"$f":"IF(X$13=0,0,LOOKUP(X$13,'Inputs - Partnership'!$E$64:$H$64,'Inputs - Partnership'!$E$65:$H$65))","v":0.18099999999999999},{"$f":"IF(Y$13=0,0,LOOKUP(Y$13,'Inputs - Partnership'!$E$64:$H$64,'Inputs - Partnership'!$E$65:$H$65))","v":0.18099999999999999},{"$f":"IF(Z$13=0,0,LOOKUP(Z$13,'Inputs - Partnership'!$E$64:$H$64,'Inputs - Partnership'!$E$65:$H$65))","v":0.18099999999999999},{"$f":"IF(AA$13=0,0,LOOKUP(AA$13,'Inputs - Partnership'!$E$64:$H$64,'Inputs - Partnership'!$E$65:$H$65))","v":0.18099999999999999},{"$f":"IF(AB$13=0,0,LOOKUP(AB$13,'Inputs - Partnership'!$E$64:$H$64,'Inputs - Partnership'!$E$65:$H$65))","v":0.18099999999999999},{"$f":"IF(AC$13=0,0,LOOKUP(AC$13,'Inputs - Partnership'!$E$64:$H$64,'Inputs - Partnership'!$E$65:$H$65))","v":0.18099999999999999},{"$f":"IF(AD$13=0,0,LOOKUP(AD$13,'Inputs - Partnership'!$E$64:$H$64,'Inputs - Partnership'!$E$65:$H$65))","v":0.18099999999999999},{"$f":"IF(AE$13=0,0,LOOKUP(AE$13,'Inputs - Partnership'!$E$64:$H$64,'Inputs - Partnership'!$E$65:$H$65))","v":0.18099999999999999},{"$f":"IF(AF$13=0,0,LOOKUP(AF$13,'Inputs - Partnership'!$E$64:$H$64,'Inputs - Partnership'!$E$65:$H$65))","v":0.18099999999999999},{"$f":"IF(AG$13=0,0,LOOKUP(AG$13,'Inputs - Partnership'!$E$64:$H$64,'Inputs - Partnership'!$E$65:$H$65))","v":0.18099999999999999},{"$f":"IF(AH$13=0,0,LOOKUP(AH$13,'Inputs - Partnership'!$E$64:$H$64,'Inputs - Partnership'!$E$65:$H$65))","v":0.18099999999999999},{"$f":"IF(AI$13=0,0,LOOKUP(AI$13,'Inputs - Partnership'!$E$64:$H$64,'Inputs - Partnership'!$E$65:$H$65))","v":0.18099999999999999},{"$f":"IF(AJ$13=0,0,LOOKUP(AJ$13,'Inputs - Partnership'!$E$64:$H$64,'Inputs - Partnership'!$E$65:$H$65))","v":0.18099999999999999},{"$f":"IF(AK$13=0,0,LOOKUP(AK$13,'Inputs - Partnership'!$E$64:$H$64,'Inputs - Partnership'!$E$65:$H$65))","v":0.18099999999999999},{"$f":"IF(AL$13=0,0,LOOKUP(AL$13,'Inputs - Partnership'!$E$64:$H$64,'Inputs - Partnership'!$E$65:$H$65))","v":0.18099999999999999},{"$f":"IF(AM$13=0,0,LOOKUP(AM$13,'Inputs - Partnership'!$E$64:$H$64,'Inputs - Partnership'!$E$65:$H$65))","v":0.18099999999999999},{"$f":"IF(AN$13=0,0,LOOKUP(AN$13,'Inputs - Partnership'!$E$64:$H$64,'Inputs - Partnership'!$E$65:$H$65))","v":0.18099999999999999},{"$f":"IF(AO$13=0,0,LOOKUP(AO$13,'Inputs - Partnership'!$E$64:$H$64,'Inputs - Partnership'!$E$65:$H$65))","v":0.18099999999999999},{"$f":"IF(AP$13=0,0,LOOKUP(AP$13,'Inputs - Partnership'!$E$64:$H$64,'Inputs - Partnership'!$E$65:$H$65))","v":0.18099999999999999},{"$f":"IF(AQ$13=0,0,LOOKUP(AQ$13,'Inputs - Partnership'!$E$64:$H$64,'Inputs - Partnership'!$E$65:$H$65))","v":0.18099999999999999},{"$f":"IF(AR$13=0,0,LOOKUP(AR$13,'Inputs - Partnership'!$E$64:$H$64,'Inputs - Partnership'!$E$65:$H$65))","v":0.18099999999999999},{"$f":"IF(AS$13=0,0,LOOKUP(AS$13,'Inputs - Partnership'!$E$64:$H$64,'Inputs - Partnership'!$E$65:$H$65))","v":0.18099999999999999},{"$f":"IF(AT$13=0,0,LOOKUP(AT$13,'Inputs - Partnership'!$E$64:$H$64,'Inputs - Partnership'!$E$65:$H$65))","v":0.18099999999999999},{"$f":"IF(AU$13=0,0,LOOKUP(AU$13,'Inputs - Partnership'!$E$64:$H$64,'Inputs - Partnership'!$E$65:$H$65))","v":0.18099999999999999},{"$f":"IF(AV$13=0,0,LOOKUP(AV$13,'Inputs - Partnership'!$E$64:$H$64,'Inputs - Partnership'!$E$65:$H$65))","v":0.18099999999999999},{"$f":"IF(AW$13=0,0,LOOKUP(AW$13,'Inputs - Partnership'!$E$64:$H$64,'Inputs - Partnership'!$E$65:$H$65))","v":0.18099999999999999},{"$f":"IF(AX$13=0,0,LOOKUP(AX$13,'Inputs - Partnership'!$E$64:$H$64,'Inputs - Partnership'!$E$65:$H$65))","v":0.18099999999999999},{"$f":"IF(AY$13=0,0,LOOKUP(AY$13,'Inputs - Partnership'!$E$64:$H$64,'Inputs - Partnership'!$E$65:$H$65))","v":0.18099999999999999},{"$f":"IF(AZ$13=0,0,LOOKUP(AZ$13,'Inputs - Partnership'!$E$64:$H$64,'Inputs - Partnership'!$E$65:$H$65))","v":0.18099999999999999},{"$f":"IF(BA$13=0,0,LOOKUP(BA$13,'Inputs - Partnership'!$E$64:$H$64,'Inputs - Partnership'!$E$65:$H$65))","v":0.18099999999999999},{"$f":"IF(BB$13=0,0,LOOKUP(BB$13,'Inputs - Partnership'!$E$64:$H$64,'Inputs - Partnership'!$E$65:$H$65))","v":0.18099999999999999},{"$f":"IF(BC$13=0,0,LOOKUP(BC$13,'Inputs - Partnership'!$E$64:$H$64,'Inputs - Partnership'!$E$65:$H$65))","v":0.18099999999999999},{"$f":"IF(BD$13=0,0,LOOKUP(BD$13,'Inputs - Partnership'!$E$64:$H$64,'Inputs - Partnership'!$E$65:$H$65))","v":0.18099999999999999},{"$f":"IF(BE$13=0,0,LOOKUP(BE$13,'Inputs - Partnership'!$E$64:$H$64,'Inputs - Partnership'!$E$65:$H$65))","v":0.18099999999999999},{"$f":"IF(BF$13=0,0,LOOKUP(BF$13,'Inputs - Partnership'!$E$64:$H$64,'Inputs - Partnership'!$E$65:$H$65))","v":0.18099999999999999},{"$f":"IF(BG$13=0,0,LOOKUP(BG$13,'Inputs - Partnership'!$E$64:$H$64,'Inputs - Partnership'!$E$65:$H$65))","v":0.18099999999999999},{"$f":"IF(BH$13=0,0,LOOKUP(BH$13,'Inputs - Partnership'!$E$64:$H$64,'Inputs - Partnership'!$E$65:$H$65))","v":0.18099999999999999},{"$f":"IF(BI$13=0,0,LOOKUP(BI$13,'Inputs - Partnership'!$E$64:$H$64,'Inputs - Partnership'!$E$65:$H$65))","v":0.18099999999999999},{"$f":"IF(BJ$13=0,0,LOOKUP(BJ$13,'Inputs - Partnership'!$E$64:$H$64,'Inputs - Partnership'!$E$65:$H$65))","v":0.18099999999999999},{"$f":"IF(BK$13=0,0,LOOKUP(BK$13,'Inputs - Partnership'!$E$64:$H$64,'Inputs - Partnership'!$E$65:$H$65))","v":0.18099999999999999},{"$f":"IF(BL$13=0,0,LOOKUP(BL$13,'Inputs - Partnership'!$E$64:$H$64,'Inputs - Partnership'!$E$65:$H$65))","v":0.18099999999999999},{"$f":"IF(BM$13=0,0,LOOKUP(BM$13,'Inputs - Partnership'!$E$64:$H$64,'Inputs - Partnership'!$E$65:$H$65))","v":0.18099999999999999},{"$f":"IF(BN$13=0,0,LOOKUP(BN$13,'Inputs - Partnership'!$E$64:$H$64,'Inputs - Partnership'!$E$65:$H$65))","v":0.18099999999999999},{"$f":"IF(BO$13=0,0,LOOKUP(BO$13,'Inputs - Partnership'!$E$64:$H$64,'Inputs - Partnership'!$E$65:$H$65))","v":0.18099999999999999},{"$f":"IF(BP$13=0,0,LOOKUP(BP$13,'Inputs - Partnership'!$E$64:$H$64,'Inputs - Partnership'!$E$65:$H$65))","v":0.18099999999999999},{"$f":"IF(BQ$13=0,0,LOOKUP(BQ$13,'Inputs - Partnership'!$E$64:$H$64,'Inputs - Partnership'!$E$65:$H$65))","v":0.18099999999999999},{"$f":"IF(BR$13=0,0,LOOKUP(BR$13,'Inputs - Partnership'!$E$64:$H$64,'Inputs - Partnership'!$E$65:$H$65))","v":0.18099999999999999},{"$f":"IF(BS$13=0,0,LOOKUP(BS$13,'Inputs - Partnership'!$E$64:$H$64,'Inputs - Partnership'!$E$65:$H$65))","v":0.18099999999999999},{"$f":"IF(BT$13=0,0,LOOKUP(BT$13,'Inputs - Partnership'!$E$64:$H$64,'Inputs - Partnership'!$E$65:$H$65))","v":0.18099999999999999},{"$f":"IF(BU$13=0,0,LOOKUP(BU$13,'Inputs - Partnership'!$E$64:$H$64,'Inputs - Partnership'!$E$65:$H$65))","v":0.18099999999999999},{"$f":"IF(BV$13=0,0,LOOKUP(BV$13,'Inputs - Partnership'!$E$64:$H$64,'Inputs - Partnership'!$E$65:$H$65))","v":0.18099999999999999},{"$f":"IF(BW$13=0,0,LOOKUP(BW$13,'Inputs - Partnership'!$E$64:$H$64,'Inputs - Partnership'!$E$65:$H$65))","v":0.18099999999999999},{"$f":"IF(BX$13=0,0,LOOKUP(BX$13,'Inputs - Partnership'!$E$64:$H$64,'Inputs - Partnership'!$E$65:$H$65))","v":0.18099999999999999},{"$f":"IF(BY$13=0,0,LOOKUP(BY$13,'Inputs - Partnership'!$E$64:$H$64,'Inputs - Partnership'!$E$65:$H$65))","v":0.18099999999999999},{"$f":"IF(BZ$13=0,0,LOOKUP(BZ$13,'Inputs - Partnership'!$E$64:$H$64,'Inputs - Partnership'!$E$65:$H$65))","v":0.18099999999999999},{"$f":"IF(CA$13=0,0,LOOKUP(CA$13,'Inputs - Partnership'!$E$64:$H$64,'Inputs - Partnership'!$E$65:$H$65))","v":0.18099999999999999},{"$f":"IF(CB$13=0,0,LOOKUP(CB$13,'Inputs - Partnership'!$E$64:$H$64,'Inputs - Partnership'!$E$65:$H$65))","v":0.18099999999999999},{"$f":"IF(CC$13=0,0,LOOKUP(CC$13,'Inputs - Partnership'!$E$64:$H$64,'Inputs - Partnership'!$E$65:$H$65))","v":0.18099999999999999},{"$f":"IF(CD$13=0,0,LOOKUP(CD$13,'Inputs - Partnership'!$E$64:$H$64,'Inputs - Partnership'!$E$65:$H$65))","v":0.18099999999999999},{"$f":"IF(CE$13=0,0,LOOKUP(CE$13,'Inputs - Partnership'!$E$64:$H$64,'Inputs - Partnership'!$E$65:$H$65))","v":0.18099999999999999},{"$f":"IF(CF$13=0,0,LOOKUP(CF$13,'Inputs - Partnership'!$E$64:$H$64,'Inputs - Partnership'!$E$65:$H$65))","v":0.18099999999999999},{"$f":"IF(CG$13=0,0,LOOKUP(CG$13,'Inputs - Partnership'!$E$64:$H$64,'Inputs - Partnership'!$E$65:$H$65))","v":0.18099999999999999},{"$f":"IF(CH$13=0,0,LOOKUP(CH$13,'Inputs - Partnership'!$E$64:$H$64,'Inputs - Partnership'!$E$65:$H$65))","v":0.18099999999999999},{"$f":"IF(CI$13=0,0,LOOKUP(CI$13,'Inputs - Partnership'!$E$64:$H$64,'Inputs - Partnership'!$E$65:$H$65))","v":0.18099999999999999},{"$f":"IF(CJ$13=0,0,LOOKUP(CJ$13,'Inputs - Partnership'!$E$64:$H$64,'Inputs - Partnership'!$E$65:$H$65))","v":0.18099999999999999},{"$f":"IF(CK$13=0,0,LOOKUP(CK$13,'Inputs - Partnership'!$E$64:$H$64,'Inputs - Partnership'!$E$65:$H$65))","v":0.18099999999999999},{"$f":"IF(CL$13=0,0,LOOKUP(CL$13,'Inputs - Partnership'!$E$64:$H$64,'Inputs - Partnership'!$E$65:$H$65))","v":0.18099999999999999},{"$f":"IF(CM$13=0,0,LOOKUP(CM$13,'Inputs - Partnership'!$E$64:$H$64,'Inputs - Partnership'!$E$65:$H$65))","v":0.18099999999999999},{"$f":"IF(CN$13=0,0,LOOKUP(CN$13,'Inputs - Partnership'!$E$64:$H$64,'Inputs - Partnership'!$E$65:$H$65))","v":0.18099999999999999},{"$f":"IF(CO$13=0,0,LOOKUP(CO$13,'Inputs - Partnership'!$E$64:$H$64,'Inputs - Partnership'!$E$65:$H$65))","v":0.18099999999999999},{"$f":"IF(CP$13=0,0,LOOKUP(CP$13,'Inputs - Partnership'!$E$64:$H$64,'Inputs - Partnership'!$E$65:$H$65))","v":0.18099999999999999},{"$f":"IF(CQ$13=0,0,LOOKUP(CQ$13,'Inputs - Partnership'!$E$64:$H$64,'Inputs - Partnership'!$E$65:$H$65))","v":0.18099999999999999},{"$f":"IF(CR$13=0,0,LOOKUP(CR$13,'Inputs - Partnership'!$E$64:$H$64,'Inputs - Partnership'!$E$65:$H$65))","v":0.18099999999999999},{"$f":"IF(CS$13=0,0,LOOKUP(CS$13,'Inputs - Partnership'!$E$64:$H$64,'Inputs - Partnership'!$E$65:$H$65))","v":0.18099999999999999},{"$f":"IF(CT$13=0,0,LOOKUP(CT$13,'Inputs - Partnership'!$E$64:$H$64,'Inputs - Partnership'!$E$65:$H$65))","v":0.18099999999999999},{"$f":"IF(CU$13=0,0,LOOKUP(CU$13,'Inputs - Partnership'!$E$64:$H$64,'Inputs - Partnership'!$E$65:$H$65))","v":0.18099999999999999},{"$f":"IF(CV$13=0,0,LOOKUP(CV$13,'Inputs - Partnership'!$E$64:$H$64,'Inputs - Partnership'!$E$65:$H$65))","v":0.18099999999999999},{"$f":"IF(CW$13=0,0,LOOKUP(CW$13,'Inputs - Partnership'!$E$64:$H$64,'Inputs - Partnership'!$E$65:$H$65))","v":0.18099999999999999},{"$f":"IF(CX$13=0,0,LOOKUP(CX$13,'Inputs - Partnership'!$E$64:$H$64,'Inputs - Partnership'!$E$65:$H$65))","v":0.18099999999999999},{"$f":"IF(CY$13=0,0,LOOKUP(CY$13,'Inputs - Partnership'!$E$64:$H$64,'Inputs - Partnership'!$E$65:$H$65))","v":0.18099999999999999},{"$f":"IF(CZ$13=0,0,LOOKUP(CZ$13,'Inputs - Partnership'!$E$64:$H$64,'Inputs - Partnership'!$E$65:$H$65))","v":0.18099999999999999},{"$f":"IF(DA$13=0,0,LOOKUP(DA$13,'Inputs - Partnership'!$E$64:$H$64,'Inputs - Partnership'!$E$65:$H$65))","v":0.18099999999999999},{"$f":"IF(DB$13=0,0,LOOKUP(DB$13,'Inputs - Partnership'!$E$64:$H$64,'Inputs - Partnership'!$E$65:$H$65))","v":0.18099999999999999},{"$f":"IF(DC$13=0,0,LOOKUP(DC$13,'Inputs - Partnership'!$E$64:$H$64,'Inputs - Partnership'!$E$65:$H$65))","v":0.18099999999999999},{"$f":"IF(DD$13=0,0,LOOKUP(DD$13,'Inputs - Partnership'!$E$64:$H$64,'Inputs - Partnership'!$E$65:$H$65))","v":0.18099999999999999},{"$f":"IF(DE$13=0,0,LOOKUP(DE$13,'Inputs - Partnership'!$E$64:$H$64,'Inputs - Partnership'!$E$65:$H$65))","v":0.18099999999999999},{"$f":"IF(DF$13=0,0,LOOKUP(DF$13,'Inputs - Partnership'!$E$64:$H$64,'Inputs - Partnership'!$E$65:$H$65))","v":0.18099999999999999},{"$f":"IF(DG$13=0,0,LOOKUP(DG$13,'Inputs - Partnership'!$E$64:$H$64,'Inputs - Partnership'!$E$65:$H$65))","v":0.18099999999999999},{"$f":"IF(DH$13=0,0,LOOKUP(DH$13,'Inputs - Partnership'!$E$64:$H$64,'Inputs - Partnership'!$E$65:$H$65))","v":0.18099999999999999},{"$f":"IF(DI$13=0,0,LOOKUP(DI$13,'Inputs - Partnership'!$E$64:$H$64,'Inputs - Partnership'!$E$65:$H$65))","v":0.18099999999999999},{"$f":"IF(DJ$13=0,0,LOOKUP(DJ$13,'Inputs - Partnership'!$E$64:$H$64,'Inputs - Partnership'!$E$65:$H$65))","v":0.18099999999999999},{"$f":"IF(DK$13=0,0,LOOKUP(DK$13,'Inputs - Partnership'!$E$64:$H$64,'Inputs - Partnership'!$E$65:$H$65))","v":0.18099999999999999},{"$f":"IF(DL$13=0,0,LOOKUP(DL$13,'Inputs - Partnership'!$E$64:$H$64,'Inputs - Partnership'!$E$65:$H$65))","v":0.18099999999999999},{"$f":"IF(DM$13=0,0,LOOKUP(DM$13,'Inputs - Partnership'!$E$64:$H$64,'Inputs - Partnership'!$E$65:$H$65))","v":0.18099999999999999},{"$f":"IF(DN$13=0,0,LOOKUP(DN$13,'Inputs - Partnership'!$E$64:$H$64,'Inputs - Partnership'!$E$65:$H$65))","v":0.18099999999999999},{"$f":"IF(DO$13=0,0,LOOKUP(DO$13,'Inputs - Partnership'!$E$64:$H$64,'Inputs - Partnership'!$E$65:$H$65))","v":0.18099999999999999},{"$f":"IF(DP$13=0,0,LOOKUP(DP$13,'Inputs - Partnership'!$E$64:$H$64,'Inputs - Partnership'!$E$65:$H$65))","v":0.18099999999999999},{"$f":"IF(DQ$13=0,0,LOOKUP(DQ$13,'Inputs - Partnership'!$E$64:$H$64,'Inputs - Partnership'!$E$65:$H$65))","v":0.18099999999999999},{"$f":"IF(DR$13=0,0,LOOKUP(DR$13,'Inputs - Partnership'!$E$64:$H$64,'Inputs - Partnership'!$E$65:$H$65))","v":0.18099999999999999},{"$f":"IF(DS$13=0,0,LOOKUP(DS$13,'Inputs - Partnership'!$E$64:$H$64,'Inputs - Partnership'!$E$65:$H$65))","v":0.18099999999999999},{"$f":"IF(DT$13=0,0,LOOKUP(DT$13,'Inputs - Partnership'!$E$64:$H$64,'Inputs - Partnership'!$E$65:$H$65))","v":0.18099999999999999},{"$f":"IF(DU$13=0,0,LOOKUP(DU$13,'Inputs - Partnership'!$E$64:$H$64,'Inputs - Partnership'!$E$65:$H$65))","v":0.18099999999999999},{"$f":"IF(DV$13=0,0,LOOKUP(DV$13,'Inputs - Partnership'!$E$64:$H$64,'Inputs - Partnership'!$E$65:$H$65))","v":0.18099999999999999},{"$f":"IF(DW$13=0,0,LOOKUP(DW$13,'Inputs - Partnership'!$E$64:$H$64,'Inputs - Partnership'!$E$65:$H$65))","v":0.18099999999999999},{"$f":"IF(DX$13=0,0,LOOKUP(DX$13,'Inputs - Partnership'!$E$64:$H$64,'Inputs - Partnership'!$E$65:$H$65))","v":0.18099999999999999},{"$f":"IF(DY$13=0,0,LOOKUP(DY$13,'Inputs - Partnership'!$E$64:$H$64,'Inputs - Partnership'!$E$65:$H$65))","v":0.18099999999999999},{"$f":"IF(DZ$13=0,0,LOOKUP(DZ$13,'Inputs - Partnership'!$E$64:$H$64,'Inputs - Partnership'!$E$65:$H$65))","v":0.18099999999999999},{"$f":"IF(EA$13=0,0,LOOKUP(EA$13,'Inputs - Partnership'!$E$64:$H$64,'Inputs - Partnership'!$E$65:$H$65))","v":0.18099999999999999},{"$f":"IF(EB$13=0,0,LOOKUP(EB$13,'Inputs - Partnership'!$E$64:$H$64,'Inputs - Partnership'!$E$65:$H$65))","v":0.18099999999999999},{"$f":"IF(EC$13=0,0,LOOKUP(EC$13,'Inputs - Partnership'!$E$64:$H$64,'Inputs - Partnership'!$E$65:$H$65))","v":0.18099999999999999},{"$f":"IF(ED$13=0,0,LOOKUP(ED$13,'Inputs - Partnership'!$E$64:$H$64,'Inputs - Partnership'!$E$65:$H$65))","v":0.18099999999999999},{"$f":"IF(EE$13=0,0,LOOKUP(EE$13,'Inputs - Partnership'!$E$64:$H$64,'Inputs - Partnership'!$E$65:$H$65))","v":0.18099999999999999},{"$f":"IF(EF$13=0,0,LOOKUP(EF$13,'Inputs - Partnership'!$E$64:$H$64,'Inputs - Partnership'!$E$65:$H$65))","v":0.18099999999999999},{"$f":"IF(EG$13=0,0,LOOKUP(EG$13,'Inputs - Partnership'!$E$64:$H$64,'Inputs - Partnership'!$E$65:$H$65))","v":0.18099999999999999},{"$f":"IF(EH$13=0,0,LOOKUP(EH$13,'Inputs - Partnership'!$E$64:$H$64,'Inputs - Partnership'!$E$65:$H$65))","v":0.18099999999999999},{"$f":"IF(EI$13=0,0,LOOKUP(EI$13,'Inputs - Partnership'!$E$64:$H$64,'Inputs - Partnership'!$E$65:$H$65))","v":0.18099999999999999},{"$f":"IF(EJ$13=0,0,LOOKUP(EJ$13,'Inputs - Partnership'!$E$64:$H$64,'Inputs - Partnership'!$E$65:$H$65))","v":0.18099999999999999},{"$f":"IF(EK$13=0,0,LOOKUP(EK$13,'Inputs - Partnership'!$E$64:$H$64,'Inputs - Partnership'!$E$65:$H$65))","v":0.18099999999999999},{"$f":"IF(EL$13=0,0,LOOKUP(EL$13,'Inputs - Partnership'!$E$64:$H$64,'Inputs - Partnership'!$E$65:$H$65))","v":0.18099999999999999},{"$f":"IF(EM$13=0,0,LOOKUP(EM$13,'Inputs - Partnership'!$E$64:$H$64,'Inputs - Partnership'!$E$65:$H$65))","v":0.18099999999999999},{"$f":"IF(EN$13=0,0,LOOKUP(EN$13,'Inputs - Partnership'!$E$64:$H$64,'Inputs - Partnership'!$E$65:$H$65))","v":0.18099999999999999},{"$f":"IF(EO$13=0,0,LOOKUP(EO$13,'Inputs - Partnership'!$E$64:$H$64,'Inputs - Partnership'!$E$65:$H$65))","v":0.18099999999999999},{"$f":"IF(EP$13=0,0,LOOKUP(EP$13,'Inputs - Partnership'!$E$64:$H$64,'Inputs - Partnership'!$E$65:$H$65))","v":0.18099999999999999},{"$f":"IF(EQ$13=0,0,LOOKUP(EQ$13,'Inputs - Partnership'!$E$64:$H$64,'Inputs - Partnership'!$E$65:$H$65))","v":0.18099999999999999},{"$f":"IF(ER$13=0,0,LOOKUP(ER$13,'Inputs - Partnership'!$E$64:$H$64,'Inputs - Partnership'!$E$65:$H$65))","v":0.18099999999999999},{"$f":"IF(ES$13=0,0,LOOKUP(ES$13,'Inputs - Partnership'!$E$64:$H$64,'Inputs - Partnership'!$E$65:$H$65))","v":0.18099999999999999},{"$f":"IF(ET$13=0,0,LOOKUP(ET$13,'Inputs - Partnership'!$E$64:$H$64,'Inputs - Partnership'!$E$65:$H$65))","v":0.18099999999999999},{"$f":"IF(EU$13=0,0,LOOKUP(EU$13,'Inputs - Partnership'!$E$64:$H$64,'Inputs - Partnership'!$E$65:$H$65))","v":0.18099999999999999},{"$f":"IF(EV$13=0,0,LOOKUP(EV$13,'Inputs - Partnership'!$E$64:$H$64,'Inputs - Partnership'!$E$65:$H$65))","v":0.18099999999999999},{"$f":"IF(EW$13=0,0,LOOKUP(EW$13,'Inputs - Partnership'!$E$64:$H$64,'Inputs - Partnership'!$E$65:$H$65))","v":0.18099999999999999},{"$f":"IF(EX$13=0,0,LOOKUP(EX$13,'Inputs - Partnership'!$E$64:$H$64,'Inputs - Partnership'!$E$65:$H$65))","v":0.18099999999999999},{"$f":"IF(EY$13=0,0,LOOKUP(EY$13,'Inputs - Partnership'!$E$64:$H$64,'Inputs - Partnership'!$E$65:$H$65))","v":0.18099999999999999},{"$f":"IF(EZ$13=0,0,LOOKUP(EZ$13,'Inputs - Partnership'!$E$64:$H$64,'Inputs - Partnership'!$E$65:$H$65))","v":0.18099999999999999},{"$f":"IF(FA$13=0,0,LOOKUP(FA$13,'Inputs - Partnership'!$E$64:$H$64,'Inputs - Partnership'!$E$65:$H$65))","v":0},{"$f":"IF(FB$13=0,0,LOOKUP(FB$13,'Inputs - Partnership'!$E$64:$H$64,'Inputs - Partnership'!$E$65:$H$65))","v":0},{"$f":"IF(FC$13=0,0,LOOKUP(FC$13,'Inputs - Partnership'!$E$64:$H$64,'Inputs - Partnership'!$E$65:$H$65))","v":0},{"$f":"IF(FD$13=0,0,LOOKUP(FD$13,'Inputs - Partnership'!$E$64:$H$64,'Inputs - Partnership'!$E$65:$H$65))","v":0},{"$f":"IF(FE$13=0,0,LOOKUP(FE$13,'Inputs - Partnership'!$E$64:$H$64,'Inputs - Partnership'!$E$65:$H$65))","v":0},{"$f":"IF(FF$13=0,0,LOOKUP(FF$13,'Inputs - Partnership'!$E$64:$H$64,'Inputs - Partnership'!$E$65:$H$65))","v":0},{"$f":"IF(FG$13=0,0,LOOKUP(FG$13,'Inputs - Partnership'!$E$64:$H$64,'Inputs - Partnership'!$E$65:$H$65))","v":0},{"$f":"IF(FH$13=0,0,LOOKUP(FH$13,'Inputs - Partnership'!$E$64:$H$64,'Inputs - Partnership'!$E$65:$H$65))","v":0},{"$f":"IF(FI$13=0,0,LOOKUP(FI$13,'Inputs - Partnership'!$E$64:$H$64,'Inputs - Partnership'!$E$65:$H$65))","v":0},{"$f":"IF(FJ$13=0,0,LOOKUP(FJ$13,'Inputs - Partnership'!$E$64:$H$64,'Inputs - Partnership'!$E$65:$H$65))","v":0},{"$f":"IF(FK$13=0,0,LOOKUP(FK$13,'Inputs - Partnership'!$E$64:$H$64,'Inputs - Partnership'!$E$65:$H$65))","v":0},{"$f":"IF(FL$13=0,0,LOOKUP(FL$13,'Inputs - Partnership'!$E$64:$H$64,'Inputs - Partnership'!$E$65:$H$65))","v":0},{"$f":"IF(FM$13=0,0,LOOKUP(FM$13,'Inputs - Partnership'!$E$64:$H$64,'Inputs - Partnership'!$E$65:$H$65))","v":0},{"$f":"IF(FN$13=0,0,LOOKUP(FN$13,'Inputs - Partnership'!$E$64:$H$64,'Inputs - Partnership'!$E$65:$H$65))","v":0},{"$f":"IF(FO$13=0,0,LOOKUP(FO$13,'Inputs - Partnership'!$E$64:$H$64,'Inputs - Partnership'!$E$65:$H$65))","v":0},{"$f":"IF(FP$13=0,0,LOOKUP(FP$13,'Inputs - Partnership'!$E$64:$H$64,'Inputs - Partnership'!$E$65:$H$65))","v":0},{"$f":"IF(FQ$13=0,0,LOOKUP(FQ$13,'Inputs - Partnership'!$E$64:$H$64,'Inputs - Partnership'!$E$65:$H$65))","v":0},{"$f":"IF(FR$13=0,0,LOOKUP(FR$13,'Inputs - Partnership'!$E$64:$H$64,'Inputs - Partnership'!$E$65:$H$65))","v":0},{"$f":"IF(FS$13=0,0,LOOKUP(FS$13,'Inputs - Partnership'!$E$64:$H$64,'Inputs - Partnership'!$E$65:$H$65))","v":0}]
[null,null,"Grid availability","%",{"$f":"'Inputs - Partnership'!E61","v":1},null,null,null,{"$f":"$E136*I$6","v":0},{"$f":"$E136*J$6","v":0},0,0,0,0,0,0,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"$E136*BV$6","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"$E136*EH$6","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"P99 Production ratio ","kWh/kW",{"$f":"'Inputs - Partnership'!I57","v":2426.52},null,null,null,{"$f":"$E137*I$6","v":0},0,0,0,0,0,0,0,2426.52,2426.52,2426.52,2426.52,2426.52,2426.52,2426.52,2426.52,2426.52,2426.52,2426.52,2426.52,2426.52,2426.52,2426.52,2426.52,2426.52,2426.52,2426.52,2426.52,2426.52,2426.52,2426.52,2426.52,2426.52,2426.52,2426.52,2426.52,2426.52,2426.52,2426.52,2426.52,2426.52,2426.52,2426.52,2426.52,2426.52,2426.52,2426.52,2426.52,2426.52,2426.52,2426.52,2426.52,2426.52,2426.52,2426.52,2426.52,2426.52,2426.52,2426.52,2426.52,2426.52,2426.52,2426.52,2426.52,2426.52,2426.52,2426.52,2426.52,2426.52,2426.52,2426.52,2426.52,2426.52,2426.52,2426.52,2426.52,2426.52,2426.52,2426.52,2426.52,2426.52,2426.52,2426.52,2426.52,2426.52,2426.52,2426.52,2426.52,2426.52,2426.52,2426.52,2426.52,2426.52,2426.52,2426.52,2426.52,2426.52,2426.52,2426.52,2426.52,2426.52,2426.52,2426.52,2426.52,2426.52,2426.52,2426.52,2426.52,2426.52,2426.52,2426.52,2426.52,2426.52,2426.52,2426.52,2426.52,2426.52,2426.52,2426.52,2426.52,2426.52,2426.52,2426.52,2426.52,2426.52,2426.52,2426.52,2426.52,2426.52,2426.52,2426.52,2426.52,2426.52,2426.52,2426.52,2426.52,2426.52,2426.52,2426.52,2426.52,2426.52,2426.52,2426.52,2426.52,2426.52,2426.52,2426.52,2426.52,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Total generation - P99","MWh",null,null,null,{"$f":"SUM(I138:XFD138)","v":12670551.971647361},{"$f":"I134*I135*I136*I137","v":0},{"$f":"J134*J135*J136*J137","v":0},0,0,0,0,0,0,109193.4,177439.27499999999,160514.29799999998,98820.027000000002,98230.643141153065,98230.643141153065,98230.643141153065,98230.643141153065,97644.774494187965,97644.774494187965,97644.774494187965,97644.774494187965,97062.400093626187,97062.400093626187,97062.400093626187,97062.400093626187,96483.499099031993,96483.499099031993,96483.499099031993,96483.499099031993,95908.050794266397,95908.050794266397,95908.050794266397,95908.050794266397,95336.034586745925,95336.034586745925,95336.034586745925,95336.034586745925,94767.430006705719,94767.430006705719,94767.430006705719,94767.430006705719,94202.21670646689,94202.21670646689,94202.21670646689,94202.21670646689,93640.374459708648,93640.374459708648,93640.374459708648,93640.374459708648,93081.883160744183,93081.883160744183,93081.883160744183,93081.883160744183,92526.722823801378,92526.722823801378,92526.722823801378,92526.722823801378,91974.873582307526,91974.873582307526,91974.873582307526,91974.873582307526,91426.315688178467,91426.315688178467,91426.315688178467,91426.315688178467,90881.029511111788,{"$f":"BV134*BV135*BV136*BV137","v":90881.029511111788},90881.029511111788,90881.029511111788,90338.99553788449,90338.99553788449,90338.99553788449,90338.99553788449,89800.194371654565,89800.194371654565,89800.194371654565,89800.194371654565,89264.606731266962,89264.606731266962,89264.606731266962,89264.606731266962,88732.213450563577,88732.213450563577,88732.213450563577,88732.213450563577,88202.99547769739,88202.99547769739,88202.99547769739,88202.99547769739,87676.933874450682,87676.933874450682,87676.933874450682,87676.933874450682,87154.009815557336,87154.009815557336,87154.009815557336,87154.009815557336,86634.20458802917,86634.20458802917,86634.20458802917,86634.20458802917,86117.499590486244,86117.499590486244,86117.499590486244,86117.499590486244,85603.876332491287,85603.876332491287,85603.876332491287,85603.876332491287,85093.316433887972,85093.316433887972,85093.316433887972,85093.316433887972,84585.801624143132,84585.801624143132,84585.801624143132,84585.801624143132,84081.313741692968,84081.313741692968,84081.313741692968,84081.313741692968,83579.834733293203,83579.834733293203,83579.834733293203,83579.834733293203,83081.346653372966,83081.346653372966,83081.346653372966,83081.346653372966,82585.831663392586,{"$f":"EH134*EH135*EH136*EH137","v":82585.831663392586},82585.831663392586,82585.831663392586,82093.272031205401,82093.272031205401,82093.272031205401,82093.272031205401,81603.650130422844,81603.650130422844,81603.650130422844,81603.650130422844,81116.94843978413,81116.94843978413,81116.94843978413,81116.94843978413,80633.149542528976,80633.149542528976,80633.149542528976,80633.149542528976,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"P99 versus P50",null,null,null,null,{"$f":"H138/H36","v":{"$error":"#DIV/0!"}}]
[]
[null,"Revenue at P99"]
[null,null,"PPA 1"]
[null,null,"PPA 1 period flag","Flag",{"$f":"'Inputs - Partnership'!E69","v":"2021-12-31"},{"$f":"'Inputs - Partnership'!E70","v":"2036-12-31"},null,null,{"$f":"IF(AND(I$2>=$E144,I$3<=$F144),1,0)","v":0},0,0,0,0,0,0,0,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"IF(AND(BU$2>=$E144,BU$3<=$F144),1,0)","v":1},1,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(EG$2>=$E144,EG$3<=$F144),1,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Production","kWh",{"$f":"'Inputs - Partnership'!E75","v":0.6},null,null,null,{"$f":"$E145*I$138*I144","v":0},{"$f":"$E145*J$138*J144","v":0},0,0,0,0,0,0,65516.039999999994,106463.56499999999,96308.578799999988,59292.016199999998,58938.385884691837,58938.385884691837,58938.385884691837,58938.385884691837,58586.864696512777,58586.864696512777,58586.864696512777,58586.864696512777,58237.440056175714,58237.440056175714,58237.440056175714,58237.440056175714,57890.099459419194,57890.099459419194,57890.099459419194,57890.099459419194,57544.830476559837,57544.830476559837,57544.830476559837,57544.830476559837,57201.620752047551,57201.620752047551,57201.620752047551,57201.620752047551,56860.458004023429,56860.458004023429,56860.458004023429,56860.458004023429,56521.330023880131,56521.330023880131,56521.330023880131,56521.330023880131,56184.224675825186,56184.224675825186,56184.224675825186,56184.224675825186,55849.12989644651,55849.12989644651,55849.12989644651,55849.12989644651,55516.033694280828,55516.033694280828,55516.033694280828,55516.033694280828,55184.924149384511,55184.924149384511,55184.924149384511,55184.924149384511,54855.789412907077,54855.789412907077,54855.789412907077,54855.789412907077,54528.617706667072,{"$f":"$E145*BV$138*BV144","v":54528.617706667072},54528.617706667072,54528.617706667072,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$E145*EH$138*EH144","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Price","$ / MWh",{"$f":"'Inputs - Partnership'!E73","v":38},null,null,null,{"$f":"$E146*((1+($E147/4))^I$15)*I144","v":0},0,0,0,0,0,0,0,38,38,38,38,38.237500000000004,38.237500000000004,38.237500000000004,38.237500000000004,38.476484375000005,38.476484375000005,38.476484375000005,38.476484375000005,38.716962402343761,38.716962402343761,38.716962402343761,38.716962402343761,38.958943417358405,38.958943417358405,38.958943417358405,38.958943417358405,39.202436813716901,39.202436813716901,39.202436813716901,39.202436813716901,39.447452043802635,39.447452043802635,39.447452043802635,39.447452043802635,39.693998619076403,39.693998619076403,39.693998619076403,39.693998619076403,39.942086110445629,39.942086110445629,39.942086110445629,39.942086110445629,40.191724148635913,40.191724148635913,40.191724148635913,40.191724148635913,40.442922424564891,40.442922424564891,40.442922424564891,40.442922424564891,40.695690689718425,40.695690689718425,40.695690689718425,40.695690689718425,40.950038756529167,40.950038756529167,40.950038756529167,40.950038756529167,41.205976498757479,41.205976498757479,41.205976498757479,41.205976498757479,{"$f":"$E146*((1+($E147/4))^BU$15)*BU144","v":41.463513851874715},41.463513851874715,41.463513851874715,41.463513851874715,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$E146*((1+($E147/4))^EG$15)*EG144","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Escalation",null,{"$f":"'Inputs - Partnership'!E76","v":2.5000000000000001E-2}]
[null,null,"PPA 1 revenue","USD '000",null,null,null,{"$f":"SUM(I148:FS148)","v":138856.87566390436},{"$f":"I145*I146/1000","v":0},0,0,0,0,0,0,0,2489.6095199999995,4045.6154699999997,3659.7259943999998,2253.0966156,2253.6565302659046,2253.6565302659046,2253.6565302659046,2253.6565302659046,2254.2165840756134,2254.2165840756134,2254.2165840756134,2254.2165840756134,2254.7767770637038,2254.7767770637038,2254.7767770637038,2254.7767770637038,2255.3371092647626,2255.3371092647626,2255.3371092647626,2255.3371092647626,2255.8975807133875,2255.8975807133875,2255.8975807133875,2255.8975807133875,2256.4581914441815,2256.4581914441815,2256.4581914441815,2256.4581914441815,2257.0189414917581,2257.0189414917581,2257.0189414917581,2257.0189414917581,2257.579830890736,2257.579830890736,2257.579830890736,2257.579830890736,2258.1408596757487,2258.1408596757487,2258.1408596757487,2258.1408596757487,2258.7020278814343,2258.7020278814343,2258.7020278814343,2258.7020278814343,2259.2633355424387,2259.2633355424387,2259.2633355424387,2259.2633355424387,2259.824782693418,2259.824782693418,2259.824782693418,2259.824782693418,2260.3863693690382,2260.3863693690382,2260.3863693690382,2260.3863693690382,{"$f":"BU145*BU146/1000","v":2260.9480956039706},2260.9480956039706,2260.9480956039706,2260.9480956039706,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EG145*EG146/1000","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"PPA 2"]
[null,null,"PPA 2 period flag","Flag",{"$f":"'Inputs - Partnership'!E83","v":"2022-01-01"},{"$f":"'Inputs - Partnership'!E84","v":"2042-01-31"},null,null,{"$f":"IF(AND(I$2>=$E151,I$3<=$F151),1,0)","v":0},0,0,0,0,0,0,0,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"IF(AND(BU$2>=$E151,BU$3<=$F151),1,0)","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(EG$2>=$E151,EG$3<=$F151),1,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Production","kWh",{"$f":"'Inputs - Partnership'!E87","v":0.35},null,null,null,{"$f":"$E152*I$138*I151","v":0},{"$f":"$E152*J$138*J151","v":0},0,0,0,0,0,0,38217.689999999995,62103.746249999997,56180.004299999993,34587.009449999998,34380.725099403571,34380.725099403571,34380.725099403571,34380.725099403571,34175.671072965786,34175.671072965786,34175.671072965786,34175.671072965786,33971.840032769163,33971.840032769163,33971.840032769163,33971.840032769163,33769.224684661196,33769.224684661196,33769.224684661196,33769.224684661196,33567.817777993238,33567.817777993238,33567.817777993238,33567.817777993238,33367.61210536107,33367.61210536107,33367.61210536107,33367.61210536107,33168.600502346999,33168.600502346999,33168.600502346999,33168.600502346999,32970.775847263409,32970.775847263409,32970.775847263409,32970.775847263409,32774.131060898027,32774.131060898027,32774.131060898027,32774.131060898027,32578.65910626046,32578.65910626046,32578.65910626046,32578.65910626046,32384.35298833048,32384.35298833048,32384.35298833048,32384.35298833048,32191.205753807633,32191.205753807633,32191.205753807633,32191.205753807633,31999.210490862461,31999.210490862461,31999.210490862461,31999.210490862461,31808.360328889125,{"$f":"$E152*BV$138*BV151","v":31808.360328889125},31808.360328889125,31808.360328889125,31618.64843825957,31618.64843825957,31618.64843825957,31618.64843825957,31430.068030079095,31430.068030079095,31430.068030079095,31430.068030079095,31242.612355943435,31242.612355943435,31242.612355943435,31242.612355943435,31056.274707697248,31056.274707697248,31056.274707697248,31056.274707697248,30871.048417194084,30871.048417194084,30871.048417194084,30871.048417194084,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$E152*EH$138*EH151","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Price","$ / MWh",{"$f":"'Inputs - Partnership'!E85","v":42.5},null,null,null,{"$f":"$E153*((1+($E154/4))^I$15)*I151","v":0},0,0,0,0,0,0,0,42.5,42.5,42.5,42.5,42.5,42.5,42.5,42.5,42.5,42.5,42.5,42.5,42.5,42.5,42.5,42.5,42.5,42.5,42.5,42.5,42.5,42.5,42.5,42.5,42.5,42.5,42.5,42.5,42.5,42.5,42.5,42.5,42.5,42.5,42.5,42.5,42.5,42.5,42.5,42.5,42.5,42.5,42.5,42.5,42.5,42.5,42.5,42.5,42.5,42.5,42.5,42.5,42.5,42.5,42.5,42.5,{"$f":"$E153*((1+($E154/4))^BU$15)*BU151","v":42.5},42.5,42.5,42.5,42.5,42.5,42.5,42.5,42.5,42.5,42.5,42.5,42.5,42.5,42.5,42.5,42.5,42.5,42.5,42.5,42.5,42.5,42.5,42.5,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$E153*((1+($E154/4))^EG$15)*EG151","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Escalation",null,{"$f":"'Inputs - Partnership'!E89","v":0}]
[null,null,"PPA 2 Revenue","USD '000",null,null,null,{"$f":"SUM(I155:FS155)","v":113406.82172116774},{"$f":"I152*I153/1000","v":0},0,0,0,0,0,0,0,1624.2518249999998,2639.4092156249999,2387.6501827499997,1469.947901625,1461.1808167246518,1461.1808167246518,1461.1808167246518,1461.1808167246518,1452.4660206010458,1452.4660206010458,1452.4660206010458,1452.4660206010458,1443.8032013926895,1443.8032013926895,1443.8032013926895,1443.8032013926895,1435.1920490981008,1435.1920490981008,1435.1920490981008,1435.1920490981008,1426.6322555647128,1426.6322555647128,1426.6322555647128,1426.6322555647128,1418.1235144778454,1418.1235144778454,1418.1235144778454,1418.1235144778454,1409.6655213497475,1409.6655213497475,1409.6655213497475,1409.6655213497475,1401.2579735086949,1401.2579735086949,1401.2579735086949,1401.2579735086949,1392.9005700881662,1392.9005700881662,1392.9005700881662,1392.9005700881662,1384.5930120160697,1384.5930120160697,1384.5930120160697,1384.5930120160697,1376.3350020040452,1376.3350020040452,1376.3350020040452,1376.3350020040452,1368.1262445368245,1368.1262445368245,1368.1262445368245,1368.1262445368245,1359.9664458616546,1359.9664458616546,1359.9664458616546,1359.9664458616546,{"$f":"BU152*BU153/1000","v":1351.8553139777878},1351.8553139777878,1351.8553139777878,1351.8553139777878,1343.7925586260317,1343.7925586260317,1343.7925586260317,1343.7925586260317,1335.7778912783617,1335.7778912783617,1335.7778912783617,1335.7778912783617,1327.8110251275959,1327.8110251275959,1327.8110251275959,1327.8110251275959,1319.8916750771332,1319.8916750771332,1319.8916750771332,1319.8916750771332,1312.0195577307486,1312.0195577307486,1312.0195577307486,1312.0195577307486,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EG152*EG153/1000","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"REC"]
[null,null,"REC period flag",null,{"$f":"'Inputs - Partnership'!E94","v":10},null,null,null,{"$f":"(I$14<=$E158)*(I$14>0)*1","v":0},{"$f":"(J$14<=$E158)*(J$14>0)*1","v":0},0,0,0,0,0,0,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(BU$14<=$E158)*(BU$14>0)*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(EG$14<=$E158)*(EG$14>0)*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Price","USD / kWh",{"$f":"'Inputs - Partnership'!E95","v":1.25},null,null,null,{"$f":"IF(I$14=0,0,LOOKUP(I$9,'Inputs - Partnership'!$I$93:$R$93,'Inputs - Partnership'!$I$94:$R$94)*I158)","v":0},{"$f":"IF(J$14=0,0,LOOKUP(J$9,'Inputs - Partnership'!$I$93:$R$93,'Inputs - Partnership'!$I$94:$R$94)*J158)","v":0},{"$f":"IF(K$14=0,0,LOOKUP(K$9,'Inputs - Partnership'!$I$93:$R$93,'Inputs - Partnership'!$I$94:$R$94)*K158)","v":0},{"$f":"IF(L$14=0,0,LOOKUP(L$9,'Inputs - Partnership'!$I$93:$R$93,'Inputs - Partnership'!$I$94:$R$94)*L158)","v":0},{"$f":"IF(M$14=0,0,LOOKUP(M$9,'Inputs - Partnership'!$I$93:$R$93,'Inputs - Partnership'!$I$94:$R$94)*M158)","v":0},{"$f":"IF(N$14=0,0,LOOKUP(N$9,'Inputs - Partnership'!$I$93:$R$93,'Inputs - Partnership'!$I$94:$R$94)*N158)","v":0},{"$f":"IF(O$14=0,0,LOOKUP(O$9,'Inputs - Partnership'!$I$93:$R$93,'Inputs - Partnership'!$I$94:$R$94)*O158)","v":0},{"$f":"IF(P$14=0,0,LOOKUP(P$9,'Inputs - Partnership'!$I$93:$R$93,'Inputs - Partnership'!$I$94:$R$94)*P158)","v":0},{"$f":"IF(Q$14=0,0,LOOKUP(Q$9,'Inputs - Partnership'!$I$93:$R$93,'Inputs - Partnership'!$I$94:$R$94)*Q158)","v":1.25},{"$f":"IF(R$14=0,0,LOOKUP(R$9,'Inputs - Partnership'!$I$93:$R$93,'Inputs - Partnership'!$I$94:$R$94)*R158)","v":1.25},{"$f":"IF(S$14=0,0,LOOKUP(S$9,'Inputs - Partnership'!$I$93:$R$93,'Inputs - Partnership'!$I$94:$R$94)*S158)","v":1.25},{"$f":"IF(T$14=0,0,LOOKUP(T$9,'Inputs - Partnership'!$I$93:$R$93,'Inputs - Partnership'!$I$94:$R$94)*T158)","v":1.25},{"$f":"IF(U$14=0,0,LOOKUP(U$9,'Inputs - Partnership'!$I$93:$R$93,'Inputs - Partnership'!$I$94:$R$94)*U158)","v":1.25},{"$f":"IF(V$14=0,0,LOOKUP(V$9,'Inputs - Partnership'!$I$93:$R$93,'Inputs - Partnership'!$I$94:$R$94)*V158)","v":1.25},{"$f":"IF(W$14=0,0,LOOKUP(W$9,'Inputs - Partnership'!$I$93:$R$93,'Inputs - Partnership'!$I$94:$R$94)*W158)","v":1.25},{"$f":"IF(X$14=0,0,LOOKUP(X$9,'Inputs - Partnership'!$I$93:$R$93,'Inputs - Partnership'!$I$94:$R$94)*X158)","v":1.25},{"$f":"IF(Y$14=0,0,LOOKUP(Y$9,'Inputs - Partnership'!$I$93:$R$93,'Inputs - Partnership'!$I$94:$R$94)*Y158)","v":1.25},{"$f":"IF(Z$14=0,0,LOOKUP(Z$9,'Inputs - Partnership'!$I$93:$R$93,'Inputs - Partnership'!$I$94:$R$94)*Z158)","v":1.25},{"$f":"IF(AA$14=0,0,LOOKUP(AA$9,'Inputs - Partnership'!$I$93:$R$93,'Inputs - Partnership'!$I$94:$R$94)*AA158)","v":1.25},{"$f":"IF(AB$14=0,0,LOOKUP(AB$9,'Inputs - Partnership'!$I$93:$R$93,'Inputs - Partnership'!$I$94:$R$94)*AB158)","v":1.25},{"$f":"IF(AC$14=0,0,LOOKUP(AC$9,'Inputs - Partnership'!$I$93:$R$93,'Inputs - Partnership'!$I$94:$R$94)*AC158)","v":1.25},{"$f":"IF(AD$14=0,0,LOOKUP(AD$9,'Inputs - Partnership'!$I$93:$R$93,'Inputs - Partnership'!$I$94:$R$94)*AD158)","v":1.25},{"$f":"IF(AE$14=0,0,LOOKUP(AE$9,'Inputs - Partnership'!$I$93:$R$93,'Inputs - Partnership'!$I$94:$R$94)*AE158)","v":1.25},{"$f":"IF(AF$14=0,0,LOOKUP(AF$9,'Inputs - Partnership'!$I$93:$R$93,'Inputs - Partnership'!$I$94:$R$94)*AF158)","v":1.25},{"$f":"IF(AG$14=0,0,LOOKUP(AG$9,'Inputs - Partnership'!$I$93:$R$93,'Inputs - Partnership'!$I$94:$R$94)*AG158)","v":1.25},{"$f":"IF(AH$14=0,0,LOOKUP(AH$9,'Inputs - Partnership'!$I$93:$R$93,'Inputs - Partnership'!$I$94:$R$94)*AH158)","v":1.25},{"$f":"IF(AI$14=0,0,LOOKUP(AI$9,'Inputs - Partnership'!$I$93:$R$93,'Inputs - Partnership'!$I$94:$R$94)*AI158)","v":1.25},{"$f":"IF(AJ$14=0,0,LOOKUP(AJ$9,'Inputs - Partnership'!$I$93:$R$93,'Inputs - Partnership'!$I$94:$R$94)*AJ158)","v":1.25},{"$f":"IF(AK$14=0,0,LOOKUP(AK$9,'Inputs - Partnership'!$I$93:$R$93,'Inputs - Partnership'!$I$94:$R$94)*AK158)","v":1.25},{"$f":"IF(AL$14=0,0,LOOKUP(AL$9,'Inputs - Partnership'!$I$93:$R$93,'Inputs - Partnership'!$I$94:$R$94)*AL158)","v":1.25},{"$f":"IF(AM$14=0,0,LOOKUP(AM$9,'Inputs - Partnership'!$I$93:$R$93,'Inputs - Partnership'!$I$94:$R$94)*AM158)","v":1.25},{"$f":"IF(AN$14=0,0,LOOKUP(AN$9,'Inputs - Partnership'!$I$93:$R$93,'Inputs - Partnership'!$I$94:$R$94)*AN158)","v":1.25},{"$f":"IF(AO$14=0,0,LOOKUP(AO$9,'Inputs - Partnership'!$I$93:$R$93,'Inputs - Partnership'!$I$94:$R$94)*AO158)","v":1.25},{"$f":"IF(AP$14=0,0,LOOKUP(AP$9,'Inputs - Partnership'!$I$93:$R$93,'Inputs - Partnership'!$I$94:$R$94)*AP158)","v":1.25},{"$f":"IF(AQ$14=0,0,LOOKUP(AQ$9,'Inputs - Partnership'!$I$93:$R$93,'Inputs - Partnership'!$I$94:$R$94)*AQ158)","v":1.25},{"$f":"IF(AR$14=0,0,LOOKUP(AR$9,'Inputs - Partnership'!$I$93:$R$93,'Inputs - Partnership'!$I$94:$R$94)*AR158)","v":1.25},{"$f":"IF(AS$14=0,0,LOOKUP(AS$9,'Inputs - Partnership'!$I$93:$R$93,'Inputs - Partnership'!$I$94:$R$94)*AS158)","v":1.25},{"$f":"IF(AT$14=0,0,LOOKUP(AT$9,'Inputs - Partnership'!$I$93:$R$93,'Inputs - Partnership'!$I$94:$R$94)*AT158)","v":1.25},{"$f":"IF(AU$14=0,0,LOOKUP(AU$9,'Inputs - Partnership'!$I$93:$R$93,'Inputs - Partnership'!$I$94:$R$94)*AU158)","v":1.25},{"$f":"IF(AV$14=0,0,LOOKUP(AV$9,'Inputs - Partnership'!$I$93:$R$93,'Inputs - Partnership'!$I$94:$R$94)*AV158)","v":1.25},{"$f":"IF(AW$14=0,0,LOOKUP(AW$9,'Inputs - Partnership'!$I$93:$R$93,'Inputs - Partnership'!$I$94:$R$94)*AW158)","v":1.25},{"$f":"IF(AX$14=0,0,LOOKUP(AX$9,'Inputs - Partnership'!$I$93:$R$93,'Inputs - Partnership'!$I$94:$R$94)*AX158)","v":1.25},{"$f":"IF(AY$14=0,0,LOOKUP(AY$9,'Inputs - Partnership'!$I$93:$R$93,'Inputs - Partnership'!$I$94:$R$94)*AY158)","v":1.25},{"$f":"IF(AZ$14=0,0,LOOKUP(AZ$9,'Inputs - Partnership'!$I$93:$R$93,'Inputs - Partnership'!$I$94:$R$94)*AZ158)","v":1.25},{"$f":"IF(BA$14=0,0,LOOKUP(BA$9,'Inputs - Partnership'!$I$93:$R$93,'Inputs - Partnership'!$I$94:$R$94)*BA158)","v":1.25},{"$f":"IF(BB$14=0,0,LOOKUP(BB$9,'Inputs - Partnership'!$I$93:$R$93,'Inputs - Partnership'!$I$94:$R$94)*BB158)","v":1.25},{"$f":"IF(BC$14=0,0,LOOKUP(BC$9,'Inputs - Partnership'!$I$93:$R$93,'Inputs - Partnership'!$I$94:$R$94)*BC158)","v":1.25},{"$f":"IF(BD$14=0,0,LOOKUP(BD$9,'Inputs - Partnership'!$I$93:$R$93,'Inputs - Partnership'!$I$94:$R$94)*BD158)","v":1.25},{"$f":"IF(BE$14=0,0,LOOKUP(BE$9,'Inputs - Partnership'!$I$93:$R$93,'Inputs - Partnership'!$I$94:$R$94)*BE158)","v":0},{"$f":"IF(BF$14=0,0,LOOKUP(BF$9,'Inputs - Partnership'!$I$93:$R$93,'Inputs - Partnership'!$I$94:$R$94)*BF158)","v":0},{"$f":"IF(BG$14=0,0,LOOKUP(BG$9,'Inputs - Partnership'!$I$93:$R$93,'Inputs - Partnership'!$I$94:$R$94)*BG158)","v":0},{"$f":"IF(BH$14=0,0,LOOKUP(BH$9,'Inputs - Partnership'!$I$93:$R$93,'Inputs - Partnership'!$I$94:$R$94)*BH158)","v":0},{"$f":"IF(BI$14=0,0,LOOKUP(BI$9,'Inputs - Partnership'!$I$93:$R$93,'Inputs - Partnership'!$I$94:$R$94)*BI158)","v":0},{"$f":"IF(BJ$14=0,0,LOOKUP(BJ$9,'Inputs - Partnership'!$I$93:$R$93,'Inputs - Partnership'!$I$94:$R$94)*BJ158)","v":0},{"$f":"IF(BK$14=0,0,LOOKUP(BK$9,'Inputs - Partnership'!$I$93:$R$93,'Inputs - Partnership'!$I$94:$R$94)*BK158)","v":0},{"$f":"IF(BL$14=0,0,LOOKUP(BL$9,'Inputs - Partnership'!$I$93:$R$93,'Inputs - Partnership'!$I$94:$R$94)*BL158)","v":0},{"$f":"IF(BM$14=0,0,LOOKUP(BM$9,'Inputs - Partnership'!$I$93:$R$93,'Inputs - Partnership'!$I$94:$R$94)*BM158)","v":0},{"$f":"IF(BN$14=0,0,LOOKUP(BN$9,'Inputs - Partnership'!$I$93:$R$93,'Inputs - Partnership'!$I$94:$R$94)*BN158)","v":0},{"$f":"IF(BO$14=0,0,LOOKUP(BO$9,'Inputs - Partnership'!$I$93:$R$93,'Inputs - Partnership'!$I$94:$R$94)*BO158)","v":0},{"$f":"IF(BP$14=0,0,LOOKUP(BP$9,'Inputs - Partnership'!$I$93:$R$93,'Inputs - Partnership'!$I$94:$R$94)*BP158)","v":0},{"$f":"IF(BQ$14=0,0,LOOKUP(BQ$9,'Inputs - Partnership'!$I$93:$R$93,'Inputs - Partnership'!$I$94:$R$94)*BQ158)","v":0},{"$f":"IF(BR$14=0,0,LOOKUP(BR$9,'Inputs - Partnership'!$I$93:$R$93,'Inputs - Partnership'!$I$94:$R$94)*BR158)","v":0},{"$f":"IF(BS$14=0,0,LOOKUP(BS$9,'Inputs - Partnership'!$I$93:$R$93,'Inputs - Partnership'!$I$94:$R$94)*BS158)","v":0},{"$f":"IF(BT$14=0,0,LOOKUP(BT$9,'Inputs - Partnership'!$I$93:$R$93,'Inputs - Partnership'!$I$94:$R$94)*BT158)","v":0},{"$f":"IF(BU$14=0,0,LOOKUP(BU$9,'Inputs - Partnership'!$I$93:$R$93,'Inputs - Partnership'!$I$94:$R$94)*BU158)","v":0},{"$f":"IF(BV$14=0,0,LOOKUP(BV$9,'Inputs - Partnership'!$I$93:$R$93,'Inputs - Partnership'!$I$94:$R$94)*BV158)","v":0},{"$f":"IF(BW$14=0,0,LOOKUP(BW$9,'Inputs - Partnership'!$I$93:$R$93,'Inputs - Partnership'!$I$94:$R$94)*BW158)","v":0},{"$f":"IF(BX$14=0,0,LOOKUP(BX$9,'Inputs - Partnership'!$I$93:$R$93,'Inputs - Partnership'!$I$94:$R$94)*BX158)","v":0},{"$f":"IF(BY$14=0,0,LOOKUP(BY$9,'Inputs - Partnership'!$I$93:$R$93,'Inputs - Partnership'!$I$94:$R$94)*BY158)","v":0},{"$f":"IF(BZ$14=0,0,LOOKUP(BZ$9,'Inputs - Partnership'!$I$93:$R$93,'Inputs - Partnership'!$I$94:$R$94)*BZ158)","v":0},{"$f":"IF(CA$14=0,0,LOOKUP(CA$9,'Inputs - Partnership'!$I$93:$R$93,'Inputs - Partnership'!$I$94:$R$94)*CA158)","v":0},{"$f":"IF(CB$14=0,0,LOOKUP(CB$9,'Inputs - Partnership'!$I$93:$R$93,'Inputs - Partnership'!$I$94:$R$94)*CB158)","v":0},{"$f":"IF(CC$14=0,0,LOOKUP(CC$9,'Inputs - Partnership'!$I$93:$R$93,'Inputs - Partnership'!$I$94:$R$94)*CC158)","v":0},{"$f":"IF(CD$14=0,0,LOOKUP(CD$9,'Inputs - Partnership'!$I$93:$R$93,'Inputs - Partnership'!$I$94:$R$94)*CD158)","v":0},{"$f":"IF(CE$14=0,0,LOOKUP(CE$9,'Inputs - Partnership'!$I$93:$R$93,'Inputs - Partnership'!$I$94:$R$94)*CE158)","v":0},{"$f":"IF(CF$14=0,0,LOOKUP(CF$9,'Inputs - Partnership'!$I$93:$R$93,'Inputs - Partnership'!$I$94:$R$94)*CF158)","v":0},{"$f":"IF(CG$14=0,0,LOOKUP(CG$9,'Inputs - Partnership'!$I$93:$R$93,'Inputs - Partnership'!$I$94:$R$94)*CG158)","v":0},{"$f":"IF(CH$14=0,0,LOOKUP(CH$9,'Inputs - Partnership'!$I$93:$R$93,'Inputs - Partnership'!$I$94:$R$94)*CH158)","v":0},{"$f":"IF(CI$14=0,0,LOOKUP(CI$9,'Inputs - Partnership'!$I$93:$R$93,'Inputs - Partnership'!$I$94:$R$94)*CI158)","v":0},{"$f":"IF(CJ$14=0,0,LOOKUP(CJ$9,'Inputs - Partnership'!$I$93:$R$93,'Inputs - Partnership'!$I$94:$R$94)*CJ158)","v":0},{"$f":"IF(CK$14=0,0,LOOKUP(CK$9,'Inputs - Partnership'!$I$93:$R$93,'Inputs - Partnership'!$I$94:$R$94)*CK158)","v":0},{"$f":"IF(CL$14=0,0,LOOKUP(CL$9,'Inputs - Partnership'!$I$93:$R$93,'Inputs - Partnership'!$I$94:$R$94)*CL158)","v":0},{"$f":"IF(CM$14=0,0,LOOKUP(CM$9,'Inputs - Partnership'!$I$93:$R$93,'Inputs - Partnership'!$I$94:$R$94)*CM158)","v":0},{"$f":"IF(CN$14=0,0,LOOKUP(CN$9,'Inputs - Partnership'!$I$93:$R$93,'Inputs - Partnership'!$I$94:$R$94)*CN158)","v":0},{"$f":"IF(CO$14=0,0,LOOKUP(CO$9,'Inputs - Partnership'!$I$93:$R$93,'Inputs - Partnership'!$I$94:$R$94)*CO158)","v":0},{"$f":"IF(CP$14=0,0,LOOKUP(CP$9,'Inputs - Partnership'!$I$93:$R$93,'Inputs - Partnership'!$I$94:$R$94)*CP158)","v":0},{"$f":"IF(CQ$14=0,0,LOOKUP(CQ$9,'Inputs - Partnership'!$I$93:$R$93,'Inputs - Partnership'!$I$94:$R$94)*CQ158)","v":0},{"$f":"IF(CR$14=0,0,LOOKUP(CR$9,'Inputs - Partnership'!$I$93:$R$93,'Inputs - Partnership'!$I$94:$R$94)*CR158)","v":0},{"$f":"IF(CS$14=0,0,LOOKUP(CS$9,'Inputs - Partnership'!$I$93:$R$93,'Inputs - Partnership'!$I$94:$R$94)*CS158)","v":0},{"$f":"IF(CT$14=0,0,LOOKUP(CT$9,'Inputs - Partnership'!$I$93:$R$93,'Inputs - Partnership'!$I$94:$R$94)*CT158)","v":0},{"$f":"IF(CU$14=0,0,LOOKUP(CU$9,'Inputs - Partnership'!$I$93:$R$93,'Inputs - Partnership'!$I$94:$R$94)*CU158)","v":0},{"$f":"IF(CV$14=0,0,LOOKUP(CV$9,'Inputs - Partnership'!$I$93:$R$93,'Inputs - Partnership'!$I$94:$R$94)*CV158)","v":0},{"$f":"IF(CW$14=0,0,LOOKUP(CW$9,'Inputs - Partnership'!$I$93:$R$93,'Inputs - Partnership'!$I$94:$R$94)*CW158)","v":0},{"$f":"IF(CX$14=0,0,LOOKUP(CX$9,'Inputs - Partnership'!$I$93:$R$93,'Inputs - Partnership'!$I$94:$R$94)*CX158)","v":0},{"$f":"IF(CY$14=0,0,LOOKUP(CY$9,'Inputs - Partnership'!$I$93:$R$93,'Inputs - Partnership'!$I$94:$R$94)*CY158)","v":0},{"$f":"IF(CZ$14=0,0,LOOKUP(CZ$9,'Inputs - Partnership'!$I$93:$R$93,'Inputs - Partnership'!$I$94:$R$94)*CZ158)","v":0},{"$f":"IF(DA$14=0,0,LOOKUP(DA$9,'Inputs - Partnership'!$I$93:$R$93,'Inputs - Partnership'!$I$94:$R$94)*DA158)","v":0},{"$f":"IF(DB$14=0,0,LOOKUP(DB$9,'Inputs - Partnership'!$I$93:$R$93,'Inputs - Partnership'!$I$94:$R$94)*DB158)","v":0},{"$f":"IF(DC$14=0,0,LOOKUP(DC$9,'Inputs - Partnership'!$I$93:$R$93,'Inputs - Partnership'!$I$94:$R$94)*DC158)","v":0},{"$f":"IF(DD$14=0,0,LOOKUP(DD$9,'Inputs - Partnership'!$I$93:$R$93,'Inputs - Partnership'!$I$94:$R$94)*DD158)","v":0},{"$f":"IF(DE$14=0,0,LOOKUP(DE$9,'Inputs - Partnership'!$I$93:$R$93,'Inputs - Partnership'!$I$94:$R$94)*DE158)","v":0},{"$f":"IF(DF$14=0,0,LOOKUP(DF$9,'Inputs - Partnership'!$I$93:$R$93,'Inputs - Partnership'!$I$94:$R$94)*DF158)","v":0},{"$f":"IF(DG$14=0,0,LOOKUP(DG$9,'Inputs - Partnership'!$I$93:$R$93,'Inputs - Partnership'!$I$94:$R$94)*DG158)","v":0},{"$f":"IF(DH$14=0,0,LOOKUP(DH$9,'Inputs - Partnership'!$I$93:$R$93,'Inputs - Partnership'!$I$94:$R$94)*DH158)","v":0},{"$f":"IF(DI$14=0,0,LOOKUP(DI$9,'Inputs - Partnership'!$I$93:$R$93,'Inputs - Partnership'!$I$94:$R$94)*DI158)","v":0},{"$f":"IF(DJ$14=0,0,LOOKUP(DJ$9,'Inputs - Partnership'!$I$93:$R$93,'Inputs - Partnership'!$I$94:$R$94)*DJ158)","v":0},{"$f":"IF(DK$14=0,0,LOOKUP(DK$9,'Inputs - Partnership'!$I$93:$R$93,'Inputs - Partnership'!$I$94:$R$94)*DK158)","v":0},{"$f":"IF(DL$14=0,0,LOOKUP(DL$9,'Inputs - Partnership'!$I$93:$R$93,'Inputs - Partnership'!$I$94:$R$94)*DL158)","v":0},{"$f":"IF(DM$14=0,0,LOOKUP(DM$9,'Inputs - Partnership'!$I$93:$R$93,'Inputs - Partnership'!$I$94:$R$94)*DM158)","v":0},{"$f":"IF(DN$14=0,0,LOOKUP(DN$9,'Inputs - Partnership'!$I$93:$R$93,'Inputs - Partnership'!$I$94:$R$94)*DN158)","v":0},{"$f":"IF(DO$14=0,0,LOOKUP(DO$9,'Inputs - Partnership'!$I$93:$R$93,'Inputs - Partnership'!$I$94:$R$94)*DO158)","v":0},{"$f":"IF(DP$14=0,0,LOOKUP(DP$9,'Inputs - Partnership'!$I$93:$R$93,'Inputs - Partnership'!$I$94:$R$94)*DP158)","v":0},{"$f":"IF(DQ$14=0,0,LOOKUP(DQ$9,'Inputs - Partnership'!$I$93:$R$93,'Inputs - Partnership'!$I$94:$R$94)*DQ158)","v":0},{"$f":"IF(DR$14=0,0,LOOKUP(DR$9,'Inputs - Partnership'!$I$93:$R$93,'Inputs - Partnership'!$I$94:$R$94)*DR158)","v":0},{"$f":"IF(DS$14=0,0,LOOKUP(DS$9,'Inputs - Partnership'!$I$93:$R$93,'Inputs - Partnership'!$I$94:$R$94)*DS158)","v":0},{"$f":"IF(DT$14=0,0,LOOKUP(DT$9,'Inputs - Partnership'!$I$93:$R$93,'Inputs - Partnership'!$I$94:$R$94)*DT158)","v":0},{"$f":"IF(DU$14=0,0,LOOKUP(DU$9,'Inputs - Partnership'!$I$93:$R$93,'Inputs - Partnership'!$I$94:$R$94)*DU158)","v":0},{"$f":"IF(DV$14=0,0,LOOKUP(DV$9,'Inputs - Partnership'!$I$93:$R$93,'Inputs - Partnership'!$I$94:$R$94)*DV158)","v":0},{"$f":"IF(DW$14=0,0,LOOKUP(DW$9,'Inputs - Partnership'!$I$93:$R$93,'Inputs - Partnership'!$I$94:$R$94)*DW158)","v":0},{"$f":"IF(DX$14=0,0,LOOKUP(DX$9,'Inputs - Partnership'!$I$93:$R$93,'Inputs - Partnership'!$I$94:$R$94)*DX158)","v":0},{"$f":"IF(DY$14=0,0,LOOKUP(DY$9,'Inputs - Partnership'!$I$93:$R$93,'Inputs - Partnership'!$I$94:$R$94)*DY158)","v":0},{"$f":"IF(DZ$14=0,0,LOOKUP(DZ$9,'Inputs - Partnership'!$I$93:$R$93,'Inputs - Partnership'!$I$94:$R$94)*DZ158)","v":0},{"$f":"IF(EA$14=0,0,LOOKUP(EA$9,'Inputs - Partnership'!$I$93:$R$93,'Inputs - Partnership'!$I$94:$R$94)*EA158)","v":0},{"$f":"IF(EB$14=0,0,LOOKUP(EB$9,'Inputs - Partnership'!$I$93:$R$93,'Inputs - Partnership'!$I$94:$R$94)*EB158)","v":0},{"$f":"IF(EC$14=0,0,LOOKUP(EC$9,'Inputs - Partnership'!$I$93:$R$93,'Inputs - Partnership'!$I$94:$R$94)*EC158)","v":0},{"$f":"IF(ED$14=0,0,LOOKUP(ED$9,'Inputs - Partnership'!$I$93:$R$93,'Inputs - Partnership'!$I$94:$R$94)*ED158)","v":0},{"$f":"IF(EE$14=0,0,LOOKUP(EE$9,'Inputs - Partnership'!$I$93:$R$93,'Inputs - Partnership'!$I$94:$R$94)*EE158)","v":0},{"$f":"IF(EF$14=0,0,LOOKUP(EF$9,'Inputs - Partnership'!$I$93:$R$93,'Inputs - Partnership'!$I$94:$R$94)*EF158)","v":0},{"$f":"IF(EG$14=0,0,LOOKUP(EG$9,'Inputs - Partnership'!$I$93:$R$93,'Inputs - Partnership'!$I$94:$R$94)*EG158)","v":0},{"$f":"IF(EH$14=0,0,LOOKUP(EH$9,'Inputs - Partnership'!$I$93:$R$93,'Inputs - Partnership'!$I$94:$R$94)*EH158)","v":0},{"$f":"IF(EI$14=0,0,LOOKUP(EI$9,'Inputs - Partnership'!$I$93:$R$93,'Inputs - Partnership'!$I$94:$R$94)*EI158)","v":0},{"$f":"IF(EJ$14=0,0,LOOKUP(EJ$9,'Inputs - Partnership'!$I$93:$R$93,'Inputs - Partnership'!$I$94:$R$94)*EJ158)","v":0},{"$f":"IF(EK$14=0,0,LOOKUP(EK$9,'Inputs - Partnership'!$I$93:$R$93,'Inputs - Partnership'!$I$94:$R$94)*EK158)","v":0},{"$f":"IF(EL$14=0,0,LOOKUP(EL$9,'Inputs - Partnership'!$I$93:$R$93,'Inputs - Partnership'!$I$94:$R$94)*EL158)","v":0},{"$f":"IF(EM$14=0,0,LOOKUP(EM$9,'Inputs - Partnership'!$I$93:$R$93,'Inputs - Partnership'!$I$94:$R$94)*EM158)","v":0},{"$f":"IF(EN$14=0,0,LOOKUP(EN$9,'Inputs - Partnership'!$I$93:$R$93,'Inputs - Partnership'!$I$94:$R$94)*EN158)","v":0},{"$f":"IF(EO$14=0,0,LOOKUP(EO$9,'Inputs - Partnership'!$I$93:$R$93,'Inputs - Partnership'!$I$94:$R$94)*EO158)","v":0},{"$f":"IF(EP$14=0,0,LOOKUP(EP$9,'Inputs - Partnership'!$I$93:$R$93,'Inputs - Partnership'!$I$94:$R$94)*EP158)","v":0},{"$f":"IF(EQ$14=0,0,LOOKUP(EQ$9,'Inputs - Partnership'!$I$93:$R$93,'Inputs - Partnership'!$I$94:$R$94)*EQ158)","v":0},{"$f":"IF(ER$14=0,0,LOOKUP(ER$9,'Inputs - Partnership'!$I$93:$R$93,'Inputs - Partnership'!$I$94:$R$94)*ER158)","v":0},{"$f":"IF(ES$14=0,0,LOOKUP(ES$9,'Inputs - Partnership'!$I$93:$R$93,'Inputs - Partnership'!$I$94:$R$94)*ES158)","v":0},{"$f":"IF(ET$14=0,0,LOOKUP(ET$9,'Inputs - Partnership'!$I$93:$R$93,'Inputs - Partnership'!$I$94:$R$94)*ET158)","v":0},{"$f":"IF(EU$14=0,0,LOOKUP(EU$9,'Inputs - Partnership'!$I$93:$R$93,'Inputs - Partnership'!$I$94:$R$94)*EU158)","v":0},{"$f":"IF(EV$14=0,0,LOOKUP(EV$9,'Inputs - Partnership'!$I$93:$R$93,'Inputs - Partnership'!$I$94:$R$94)*EV158)","v":0},{"$f":"IF(EW$14=0,0,LOOKUP(EW$9,'Inputs - Partnership'!$I$93:$R$93,'Inputs - Partnership'!$I$94:$R$94)*EW158)","v":0},{"$f":"IF(EX$14=0,0,LOOKUP(EX$9,'Inputs - Partnership'!$I$93:$R$93,'Inputs - Partnership'!$I$94:$R$94)*EX158)","v":0},{"$f":"IF(EY$14=0,0,LOOKUP(EY$9,'Inputs - Partnership'!$I$93:$R$93,'Inputs - Partnership'!$I$94:$R$94)*EY158)","v":0},{"$f":"IF(EZ$14=0,0,LOOKUP(EZ$9,'Inputs - Partnership'!$I$93:$R$93,'Inputs - Partnership'!$I$94:$R$94)*EZ158)","v":0},{"$f":"IF(FA$14=0,0,LOOKUP(FA$9,'Inputs - Partnership'!$I$93:$R$93,'Inputs - Partnership'!$I$94:$R$94)*FA158)","v":0},{"$f":"IF(FB$14=0,0,LOOKUP(FB$9,'Inputs - Partnership'!$I$93:$R$93,'Inputs - Partnership'!$I$94:$R$94)*FB158)","v":0},{"$f":"IF(FC$14=0,0,LOOKUP(FC$9,'Inputs - Partnership'!$I$93:$R$93,'Inputs - Partnership'!$I$94:$R$94)*FC158)","v":0},{"$f":"IF(FD$14=0,0,LOOKUP(FD$9,'Inputs - Partnership'!$I$93:$R$93,'Inputs - Partnership'!$I$94:$R$94)*FD158)","v":0},{"$f":"IF(FE$14=0,0,LOOKUP(FE$9,'Inputs - Partnership'!$I$93:$R$93,'Inputs - Partnership'!$I$94:$R$94)*FE158)","v":0},{"$f":"IF(FF$14=0,0,LOOKUP(FF$9,'Inputs - Partnership'!$I$93:$R$93,'Inputs - Partnership'!$I$94:$R$94)*FF158)","v":0},{"$f":"IF(FG$14=0,0,LOOKUP(FG$9,'Inputs - Partnership'!$I$93:$R$93,'Inputs - Partnership'!$I$94:$R$94)*FG158)","v":0},{"$f":"IF(FH$14=0,0,LOOKUP(FH$9,'Inputs - Partnership'!$I$93:$R$93,'Inputs - Partnership'!$I$94:$R$94)*FH158)","v":0},{"$f":"IF(FI$14=0,0,LOOKUP(FI$9,'Inputs - Partnership'!$I$93:$R$93,'Inputs - Partnership'!$I$94:$R$94)*FI158)","v":0},{"$f":"IF(FJ$14=0,0,LOOKUP(FJ$9,'Inputs - Partnership'!$I$93:$R$93,'Inputs - Partnership'!$I$94:$R$94)*FJ158)","v":0},{"$f":"IF(FK$14=0,0,LOOKUP(FK$9,'Inputs - Partnership'!$I$93:$R$93,'Inputs - Partnership'!$I$94:$R$94)*FK158)","v":0},{"$f":"IF(FL$14=0,0,LOOKUP(FL$9,'Inputs - Partnership'!$I$93:$R$93,'Inputs - Partnership'!$I$94:$R$94)*FL158)","v":0},{"$f":"IF(FM$14=0,0,LOOKUP(FM$9,'Inputs - Partnership'!$I$93:$R$93,'Inputs - Partnership'!$I$94:$R$94)*FM158)","v":0},{"$f":"IF(FN$14=0,0,LOOKUP(FN$9,'Inputs - Partnership'!$I$93:$R$93,'Inputs - Partnership'!$I$94:$R$94)*FN158)","v":0},{"$f":"IF(FO$14=0,0,LOOKUP(FO$9,'Inputs - Partnership'!$I$93:$R$93,'Inputs - Partnership'!$I$94:$R$94)*FO158)","v":0},{"$f":"IF(FP$14=0,0,LOOKUP(FP$9,'Inputs - Partnership'!$I$93:$R$93,'Inputs - Partnership'!$I$94:$R$94)*FP158)","v":0},{"$f":"IF(FQ$14=0,0,LOOKUP(FQ$9,'Inputs - Partnership'!$I$93:$R$93,'Inputs - Partnership'!$I$94:$R$94)*FQ158)","v":0},{"$f":"IF(FR$14=0,0,LOOKUP(FR$9,'Inputs - Partnership'!$I$93:$R$93,'Inputs - Partnership'!$I$94:$R$94)*FR158)","v":0},{"$f":"IF(FS$14=0,0,LOOKUP(FS$9,'Inputs - Partnership'!$I$93:$R$93,'Inputs - Partnership'!$I$94:$R$94)*FS158)","v":0}]
[null,null,"REC revenue","USD '000",null,null,null,{"$f":"SUM(I160:FS160)","v":4998.8358669094669},{"$f":"I$138*I159/1000","v":0},{"$f":"J$138*J159/1000","v":0},0,0,0,0,0,0,136.49175,221.79909375,200.64287249999998,123.52503375000001,122.78830392644133,122.78830392644133,122.78830392644133,122.78830392644133,122.05596811773495,122.05596811773495,122.05596811773495,122.05596811773495,121.32800011703273,121.32800011703273,121.32800011703273,121.32800011703273,120.60437387379,120.60437387379,120.60437387379,120.60437387379,119.885063492833,119.885063492833,119.885063492833,119.885063492833,119.17004323343239,119.17004323343239,119.17004323343239,119.17004323343239,118.45928750838215,118.45928750838215,118.45928750838215,118.45928750838215,117.7527708830836,117.7527708830836,117.7527708830836,117.7527708830836,117.0504680746358,117.0504680746358,117.0504680746358,117.0504680746358,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BV$138*BV159/1000","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EH$138*EH159/1000","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Merchant"]
[null,null,"Merchant period flag","Flag",{"$f":"F151","v":"2042-01-31"},{"$f":"EOMONTH(E163,15*12)","v":"2057-01-31"},null,null,{"$f":"IF(AND(I$2>=$E163,I$3<=$F163),1,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(BU$2>=$E163,BU$3<=$F163),1,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"IF(AND(EG$2>=$E163,EG$3<=$F163),1,0)","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Production","kWh",null,null,null,null,{"$f":"I138-I148-I155","v":0},{"$f":"J138-J148-J155","v":0},0,0,0,0,0,0,{"$f":"Q138-Q148-Q155","v":105079.538655},170754.25031437501,154466.92182284998,95096.982482774998,94515.805794162516,94515.805794162516,94515.805794162516,94515.805794162516,93938.091889511299,93938.091889511299,93938.091889511299,93938.091889511299,93363.820115169801,93363.820115169801,93363.820115169801,93363.820115169801,92792.969940669136,92792.969940669136,92792.969940669136,92792.969940669136,92225.520957988309,92225.520957988309,92225.520957988309,92225.520957988309,91661.452880823897,91661.452880823897,91661.452880823897,91661.452880823897,91100.745543864221,91100.745543864221,91100.745543864221,91100.745543864221,90543.378902067459,90543.378902067459,90543.378902067459,90543.378902067459,89989.333029944726,89989.333029944726,89989.333029944726,89989.333029944726,89438.588120846689,89438.588120846689,89438.588120846689,89438.588120846689,88891.124486254907,88891.124486254907,88891.124486254907,88891.124486254907,88346.922555077283,88346.922555077283,88346.922555077283,88346.922555077283,87805.96287294777,87805.96287294777,87805.96287294777,87805.96287294777,87268.226101530017,{"$f":"BV138-BV148-BV155","v":87268.226101530017},87268.226101530017,87268.226101530017,88995.202979258465,88995.202979258465,88995.202979258465,88995.202979258465,88464.416480376196,88464.416480376196,88464.416480376196,88464.416480376196,87936.795706139368,87936.795706139368,87936.795706139368,87936.795706139368,87412.321775486445,87412.321775486445,87412.321775486445,87412.321775486445,86890.975919966644,86890.975919966644,86890.975919966644,86890.975919966644,87676.933874450682,87676.933874450682,87676.933874450682,87676.933874450682,87154.009815557336,87154.009815557336,87154.009815557336,87154.009815557336,86634.20458802917,86634.20458802917,86634.20458802917,86634.20458802917,86117.499590486244,86117.499590486244,86117.499590486244,86117.499590486244,85603.876332491287,85603.876332491287,85603.876332491287,85603.876332491287,85093.316433887972,85093.316433887972,85093.316433887972,85093.316433887972,84585.801624143132,84585.801624143132,84585.801624143132,84585.801624143132,84081.313741692968,84081.313741692968,84081.313741692968,84081.313741692968,83579.834733293203,83579.834733293203,83579.834733293203,83579.834733293203,83081.346653372966,83081.346653372966,83081.346653372966,83081.346653372966,82585.831663392586,{"$f":"EH138-EH148-EH155","v":82585.831663392586},82585.831663392586,82585.831663392586,82093.272031205401,82093.272031205401,82093.272031205401,82093.272031205401,81603.650130422844,81603.650130422844,81603.650130422844,81603.650130422844,81116.94843978413,81116.94843978413,81116.94843978413,81116.94843978413,80633.149542528976,80633.149542528976,80633.149542528976,80633.149542528976,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Real Merchant Price","$ / MWh","Inflation %",null,null,null,{"$f":"IFERROR(LOOKUP(I$9,'Merchant curves'!$B$8:$AF$8,'Merchant curves'!$B$9:$AF$9),0)*I163","v":0},{"$f":"IFERROR(LOOKUP(J$9,'Merchant curves'!$B$8:$AF$8,'Merchant curves'!$B$9:$AF$9),0)*J163","v":0},{"$f":"IFERROR(LOOKUP(K$9,'Merchant curves'!$B$8:$AF$8,'Merchant curves'!$B$9:$AF$9),0)*K163","v":0},{"$f":"IFERROR(LOOKUP(L$9,'Merchant curves'!$B$8:$AF$8,'Merchant curves'!$B$9:$AF$9),0)*L163","v":0},{"$f":"IFERROR(LOOKUP(M$9,'Merchant curves'!$B$8:$AF$8,'Merchant curves'!$B$9:$AF$9),0)*M163","v":0},{"$f":"IFERROR(LOOKUP(N$9,'Merchant curves'!$B$8:$AF$8,'Merchant curves'!$B$9:$AF$9),0)*N163","v":0},{"$f":"IFERROR(LOOKUP(O$9,'Merchant curves'!$B$8:$AF$8,'Merchant curves'!$B$9:$AF$9),0)*O163","v":0},{"$f":"IFERROR(LOOKUP(P$9,'Merchant curves'!$B$8:$AF$8,'Merchant curves'!$B$9:$AF$9),0)*P163","v":0},{"$f":"IFERROR(LOOKUP(Q$9,'Merchant curves'!$B$8:$AF$8,'Merchant curves'!$B$9:$AF$9),0)*Q163","v":0},{"$f":"IFERROR(LOOKUP(R$9,'Merchant curves'!$B$8:$AF$8,'Merchant curves'!$B$9:$AF$9),0)*R163","v":0},{"$f":"IFERROR(LOOKUP(S$9,'Merchant curves'!$B$8:$AF$8,'Merchant curves'!$B$9:$AF$9),0)*S163","v":0},{"$f":"IFERROR(LOOKUP(T$9,'Merchant curves'!$B$8:$AF$8,'Merchant curves'!$B$9:$AF$9),0)*T163","v":0},{"$f":"IFERROR(LOOKUP(U$9,'Merchant curves'!$B$8:$AF$8,'Merchant curves'!$B$9:$AF$9),0)*U163","v":0},{"$f":"IFERROR(LOOKUP(V$9,'Merchant curves'!$B$8:$AF$8,'Merchant curves'!$B$9:$AF$9),0)*V163","v":0},{"$f":"IFERROR(LOOKUP(W$9,'Merchant curves'!$B$8:$AF$8,'Merchant curves'!$B$9:$AF$9),0)*W163","v":0},{"$f":"IFERROR(LOOKUP(X$9,'Merchant curves'!$B$8:$AF$8,'Merchant curves'!$B$9:$AF$9),0)*X163","v":0},{"$f":"IFERROR(LOOKUP(Y$9,'Merchant curves'!$B$8:$AF$8,'Merchant curves'!$B$9:$AF$9),0)*Y163","v":0},{"$f":"IFERROR(LOOKUP(Z$9,'Merchant curves'!$B$8:$AF$8,'Merchant curves'!$B$9:$AF$9),0)*Z163","v":0},{"$f":"IFERROR(LOOKUP(AA$9,'Merchant curves'!$B$8:$AF$8,'Merchant curves'!$B$9:$AF$9),0)*AA163","v":0},{"$f":"IFERROR(LOOKUP(AB$9,'Merchant curves'!$B$8:$AF$8,'Merchant curves'!$B$9:$AF$9),0)*AB163","v":0},{"$f":"IFERROR(LOOKUP(AC$9,'Merchant curves'!$B$8:$AF$8,'Merchant curves'!$B$9:$AF$9),0)*AC163","v":0},{"$f":"IFERROR(LOOKUP(AD$9,'Merchant curves'!$B$8:$AF$8,'Merchant curves'!$B$9:$AF$9),0)*AD163","v":0},{"$f":"IFERROR(LOOKUP(AE$9,'Merchant curves'!$B$8:$AF$8,'Merchant curves'!$B$9:$AF$9),0)*AE163","v":0},{"$f":"IFERROR(LOOKUP(AF$9,'Merchant curves'!$B$8:$AF$8,'Merchant curves'!$B$9:$AF$9),0)*AF163","v":0},{"$f":"IFERROR(LOOKUP(AG$9,'Merchant curves'!$B$8:$AF$8,'Merchant curves'!$B$9:$AF$9),0)*AG163","v":0},{"$f":"IFERROR(LOOKUP(AH$9,'Merchant curves'!$B$8:$AF$8,'Merchant curves'!$B$9:$AF$9),0)*AH163","v":0},{"$f":"IFERROR(LOOKUP(AI$9,'Merchant curves'!$B$8:$AF$8,'Merchant curves'!$B$9:$AF$9),0)*AI163","v":0},{"$f":"IFERROR(LOOKUP(AJ$9,'Merchant curves'!$B$8:$AF$8,'Merchant curves'!$B$9:$AF$9),0)*AJ163","v":0},{"$f":"IFERROR(LOOKUP(AK$9,'Merchant curves'!$B$8:$AF$8,'Merchant curves'!$B$9:$AF$9),0)*AK163","v":0},{"$f":"IFERROR(LOOKUP(AL$9,'Merchant curves'!$B$8:$AF$8,'Merchant curves'!$B$9:$AF$9),0)*AL163","v":0},{"$f":"IFERROR(LOOKUP(AM$9,'Merchant curves'!$B$8:$AF$8,'Merchant curves'!$B$9:$AF$9),0)*AM163","v":0},{"$f":"IFERROR(LOOKUP(AN$9,'Merchant curves'!$B$8:$AF$8,'Merchant curves'!$B$9:$AF$9),0)*AN163","v":0},{"$f":"IFERROR(LOOKUP(AO$9,'Merchant curves'!$B$8:$AF$8,'Merchant curves'!$B$9:$AF$9),0)*AO163","v":0},{"$f":"IFERROR(LOOKUP(AP$9,'Merchant curves'!$B$8:$AF$8,'Merchant curves'!$B$9:$AF$9),0)*AP163","v":0},{"$f":"IFERROR(LOOKUP(AQ$9,'Merchant curves'!$B$8:$AF$8,'Merchant curves'!$B$9:$AF$9),0)*AQ163","v":0},{"$f":"IFERROR(LOOKUP(AR$9,'Merchant curves'!$B$8:$AF$8,'Merchant curves'!$B$9:$AF$9),0)*AR163","v":0},{"$f":"IFERROR(LOOKUP(AS$9,'Merchant curves'!$B$8:$AF$8,'Merchant curves'!$B$9:$AF$9),0)*AS163","v":0},{"$f":"IFERROR(LOOKUP(AT$9,'Merchant curves'!$B$8:$AF$8,'Merchant curves'!$B$9:$AF$9),0)*AT163","v":0},{"$f":"IFERROR(LOOKUP(AU$9,'Merchant curves'!$B$8:$AF$8,'Merchant curves'!$B$9:$AF$9),0)*AU163","v":0},{"$f":"IFERROR(LOOKUP(AV$9,'Merchant curves'!$B$8:$AF$8,'Merchant curves'!$B$9:$AF$9),0)*AV163","v":0},{"$f":"IFERROR(LOOKUP(AW$9,'Merchant curves'!$B$8:$AF$8,'Merchant curves'!$B$9:$AF$9),0)*AW163","v":0},{"$f":"IFERROR(LOOKUP(AX$9,'Merchant curves'!$B$8:$AF$8,'Merchant curves'!$B$9:$AF$9),0)*AX163","v":0},{"$f":"IFERROR(LOOKUP(AY$9,'Merchant curves'!$B$8:$AF$8,'Merchant curves'!$B$9:$AF$9),0)*AY163","v":0},{"$f":"IFERROR(LOOKUP(AZ$9,'Merchant curves'!$B$8:$AF$8,'Merchant curves'!$B$9:$AF$9),0)*AZ163","v":0},{"$f":"IFERROR(LOOKUP(BA$9,'Merchant curves'!$B$8:$AF$8,'Merchant curves'!$B$9:$AF$9),0)*BA163","v":0},{"$f":"IFERROR(LOOKUP(BB$9,'Merchant curves'!$B$8:$AF$8,'Merchant curves'!$B$9:$AF$9),0)*BB163","v":0},{"$f":"IFERROR(LOOKUP(BC$9,'Merchant curves'!$B$8:$AF$8,'Merchant curves'!$B$9:$AF$9),0)*BC163","v":0},{"$f":"IFERROR(LOOKUP(BD$9,'Merchant curves'!$B$8:$AF$8,'Merchant curves'!$B$9:$AF$9),0)*BD163","v":0},{"$f":"IFERROR(LOOKUP(BE$9,'Merchant curves'!$B$8:$AF$8,'Merchant curves'!$B$9:$AF$9),0)*BE163","v":0},{"$f":"IFERROR(LOOKUP(BF$9,'Merchant curves'!$B$8:$AF$8,'Merchant curves'!$B$9:$AF$9),0)*BF163","v":0},{"$f":"IFERROR(LOOKUP(BG$9,'Merchant curves'!$B$8:$AF$8,'Merchant curves'!$B$9:$AF$9),0)*BG163","v":0},{"$f":"IFERROR(LOOKUP(BH$9,'Merchant curves'!$B$8:$AF$8,'Merchant curves'!$B$9:$AF$9),0)*BH163","v":0},{"$f":"IFERROR(LOOKUP(BI$9,'Merchant curves'!$B$8:$AF$8,'Merchant curves'!$B$9:$AF$9),0)*BI163","v":0},{"$f":"IFERROR(LOOKUP(BJ$9,'Merchant curves'!$B$8:$AF$8,'Merchant curves'!$B$9:$AF$9),0)*BJ163","v":0},{"$f":"IFERROR(LOOKUP(BK$9,'Merchant curves'!$B$8:$AF$8,'Merchant curves'!$B$9:$AF$9),0)*BK163","v":0},{"$f":"IFERROR(LOOKUP(BL$9,'Merchant curves'!$B$8:$AF$8,'Merchant curves'!$B$9:$AF$9),0)*BL163","v":0},{"$f":"IFERROR(LOOKUP(BM$9,'Merchant curves'!$B$8:$AF$8,'Merchant curves'!$B$9:$AF$9),0)*BM163","v":0},{"$f":"IFERROR(LOOKUP(BN$9,'Merchant curves'!$B$8:$AF$8,'Merchant curves'!$B$9:$AF$9),0)*BN163","v":0},{"$f":"IFERROR(LOOKUP(BO$9,'Merchant curves'!$B$8:$AF$8,'Merchant curves'!$B$9:$AF$9),0)*BO163","v":0},{"$f":"IFERROR(LOOKUP(BP$9,'Merchant curves'!$B$8:$AF$8,'Merchant curves'!$B$9:$AF$9),0)*BP163","v":0},{"$f":"IFERROR(LOOKUP(BQ$9,'Merchant curves'!$B$8:$AF$8,'Merchant curves'!$B$9:$AF$9),0)*BQ163","v":0},{"$f":"IFERROR(LOOKUP(BR$9,'Merchant curves'!$B$8:$AF$8,'Merchant curves'!$B$9:$AF$9),0)*BR163","v":0},{"$f":"IFERROR(LOOKUP(BS$9,'Merchant curves'!$B$8:$AF$8,'Merchant curves'!$B$9:$AF$9),0)*BS163","v":0},{"$f":"IFERROR(LOOKUP(BT$9,'Merchant curves'!$B$8:$AF$8,'Merchant curves'!$B$9:$AF$9),0)*BT163","v":0},{"$f":"IFERROR(LOOKUP(BU$9,'Merchant curves'!$B$8:$AF$8,'Merchant curves'!$B$9:$AF$9),0)*BU163","v":0},{"$f":"IFERROR(LOOKUP(BV$9,'Merchant curves'!$B$8:$AF$8,'Merchant curves'!$B$9:$AF$9),0)*BV163","v":0},{"$f":"IFERROR(LOOKUP(BW$9,'Merchant curves'!$B$8:$AF$8,'Merchant curves'!$B$9:$AF$9),0)*BW163","v":0},{"$f":"IFERROR(LOOKUP(BX$9,'Merchant curves'!$B$8:$AF$8,'Merchant curves'!$B$9:$AF$9),0)*BX163","v":0},{"$f":"IFERROR(LOOKUP(BY$9,'Merchant curves'!$B$8:$AF$8,'Merchant curves'!$B$9:$AF$9),0)*BY163","v":0},{"$f":"IFERROR(LOOKUP(BZ$9,'Merchant curves'!$B$8:$AF$8,'Merchant curves'!$B$9:$AF$9),0)*BZ163","v":0},{"$f":"IFERROR(LOOKUP(CA$9,'Merchant curves'!$B$8:$AF$8,'Merchant curves'!$B$9:$AF$9),0)*CA163","v":0},{"$f":"IFERROR(LOOKUP(CB$9,'Merchant curves'!$B$8:$AF$8,'Merchant curves'!$B$9:$AF$9),0)*CB163","v":0},{"$f":"IFERROR(LOOKUP(CC$9,'Merchant curves'!$B$8:$AF$8,'Merchant curves'!$B$9:$AF$9),0)*CC163","v":0},{"$f":"IFERROR(LOOKUP(CD$9,'Merchant curves'!$B$8:$AF$8,'Merchant curves'!$B$9:$AF$9),0)*CD163","v":0},{"$f":"IFERROR(LOOKUP(CE$9,'Merchant curves'!$B$8:$AF$8,'Merchant curves'!$B$9:$AF$9),0)*CE163","v":0},{"$f":"IFERROR(LOOKUP(CF$9,'Merchant curves'!$B$8:$AF$8,'Merchant curves'!$B$9:$AF$9),0)*CF163","v":0},{"$f":"IFERROR(LOOKUP(CG$9,'Merchant curves'!$B$8:$AF$8,'Merchant curves'!$B$9:$AF$9),0)*CG163","v":0},{"$f":"IFERROR(LOOKUP(CH$9,'Merchant curves'!$B$8:$AF$8,'Merchant curves'!$B$9:$AF$9),0)*CH163","v":0},{"$f":"IFERROR(LOOKUP(CI$9,'Merchant curves'!$B$8:$AF$8,'Merchant curves'!$B$9:$AF$9),0)*CI163","v":0},{"$f":"IFERROR(LOOKUP(CJ$9,'Merchant curves'!$B$8:$AF$8,'Merchant curves'!$B$9:$AF$9),0)*CJ163","v":0},{"$f":"IFERROR(LOOKUP(CK$9,'Merchant curves'!$B$8:$AF$8,'Merchant curves'!$B$9:$AF$9),0)*CK163","v":0},{"$f":"IFERROR(LOOKUP(CL$9,'Merchant curves'!$B$8:$AF$8,'Merchant curves'!$B$9:$AF$9),0)*CL163","v":0},{"$f":"IFERROR(LOOKUP(CM$9,'Merchant curves'!$B$8:$AF$8,'Merchant curves'!$B$9:$AF$9),0)*CM163","v":0},{"$f":"IFERROR(LOOKUP(CN$9,'Merchant curves'!$B$8:$AF$8,'Merchant curves'!$B$9:$AF$9),0)*CN163","v":0},{"$f":"IFERROR(LOOKUP(CO$9,'Merchant curves'!$B$8:$AF$8,'Merchant curves'!$B$9:$AF$9),0)*CO163","v":0},{"$f":"IFERROR(LOOKUP(CP$9,'Merchant curves'!$B$8:$AF$8,'Merchant curves'!$B$9:$AF$9),0)*CP163","v":0},{"$f":"IFERROR(LOOKUP(CQ$9,'Merchant curves'!$B$8:$AF$8,'Merchant curves'!$B$9:$AF$9),0)*CQ163","v":0},{"$f":"IFERROR(LOOKUP(CR$9,'Merchant curves'!$B$8:$AF$8,'Merchant curves'!$B$9:$AF$9),0)*CR163","v":0},{"$f":"IFERROR(LOOKUP(CS$9,'Merchant curves'!$B$8:$AF$8,'Merchant curves'!$B$9:$AF$9),0)*CS163","v":0},{"$f":"IFERROR(LOOKUP(CT$9,'Merchant curves'!$B$8:$AF$8,'Merchant curves'!$B$9:$AF$9),0)*CT163","v":27.503325577955962},{"$f":"IFERROR(LOOKUP(CU$9,'Merchant curves'!$B$8:$AF$8,'Merchant curves'!$B$9:$AF$9),0)*CU163","v":27.503325577955962},{"$f":"IFERROR(LOOKUP(CV$9,'Merchant curves'!$B$8:$AF$8,'Merchant curves'!$B$9:$AF$9),0)*CV163","v":27.503325577955962},{"$f":"IFERROR(LOOKUP(CW$9,'Merchant curves'!$B$8:$AF$8,'Merchant curves'!$B$9:$AF$9),0)*CW163","v":27.154803993009242},{"$f":"IFERROR(LOOKUP(CX$9,'Merchant curves'!$B$8:$AF$8,'Merchant curves'!$B$9:$AF$9),0)*CX163","v":27.154803993009242},{"$f":"IFERROR(LOOKUP(CY$9,'Merchant curves'!$B$8:$AF$8,'Merchant curves'!$B$9:$AF$9),0)*CY163","v":27.154803993009242},{"$f":"IFERROR(LOOKUP(CZ$9,'Merchant curves'!$B$8:$AF$8,'Merchant curves'!$B$9:$AF$9),0)*CZ163","v":27.154803993009242},{"$f":"IFERROR(LOOKUP(DA$9,'Merchant curves'!$B$8:$AF$8,'Merchant curves'!$B$9:$AF$9),0)*DA163","v":25.814859368258773},{"$f":"IFERROR(LOOKUP(DB$9,'Merchant curves'!$B$8:$AF$8,'Merchant curves'!$B$9:$AF$9),0)*DB163","v":25.814859368258773},{"$f":"IFERROR(LOOKUP(DC$9,'Merchant curves'!$B$8:$AF$8,'Merchant curves'!$B$9:$AF$9),0)*DC163","v":25.814859368258773},{"$f":"IFERROR(LOOKUP(DD$9,'Merchant curves'!$B$8:$AF$8,'Merchant curves'!$B$9:$AF$9),0)*DD163","v":25.814859368258773},{"$f":"IFERROR(LOOKUP(DE$9,'Merchant curves'!$B$8:$AF$8,'Merchant curves'!$B$9:$AF$9),0)*DE163","v":25.865026205011901},{"$f":"IFERROR(LOOKUP(DF$9,'Merchant curves'!$B$8:$AF$8,'Merchant curves'!$B$9:$AF$9),0)*DF163","v":25.865026205011901},{"$f":"IFERROR(LOOKUP(DG$9,'Merchant curves'!$B$8:$AF$8,'Merchant curves'!$B$9:$AF$9),0)*DG163","v":25.865026205011901},{"$f":"IFERROR(LOOKUP(DH$9,'Merchant curves'!$B$8:$AF$8,'Merchant curves'!$B$9:$AF$9),0)*DH163","v":25.865026205011901},{"$f":"IFERROR(LOOKUP(DI$9,'Merchant curves'!$B$8:$AF$8,'Merchant curves'!$B$9:$AF$9),0)*DI163","v":27.053603873403972},{"$f":"IFERROR(LOOKUP(DJ$9,'Merchant curves'!$B$8:$AF$8,'Merchant curves'!$B$9:$AF$9),0)*DJ163","v":27.053603873403972},{"$f":"IFERROR(LOOKUP(DK$9,'Merchant curves'!$B$8:$AF$8,'Merchant curves'!$B$9:$AF$9),0)*DK163","v":27.053603873403972},{"$f":"IFERROR(LOOKUP(DL$9,'Merchant curves'!$B$8:$AF$8,'Merchant curves'!$B$9:$AF$9),0)*DL163","v":27.053603873403972},{"$f":"IFERROR(LOOKUP(DM$9,'Merchant curves'!$B$8:$AF$8,'Merchant curves'!$B$9:$AF$9),0)*DM163","v":26.481790261544319},{"$f":"IFERROR(LOOKUP(DN$9,'Merchant curves'!$B$8:$AF$8,'Merchant curves'!$B$9:$AF$9),0)*DN163","v":26.481790261544319},{"$f":"IFERROR(LOOKUP(DO$9,'Merchant curves'!$B$8:$AF$8,'Merchant curves'!$B$9:$AF$9),0)*DO163","v":26.481790261544319},{"$f":"IFERROR(LOOKUP(DP$9,'Merchant curves'!$B$8:$AF$8,'Merchant curves'!$B$9:$AF$9),0)*DP163","v":26.481790261544319},{"$f":"IFERROR(LOOKUP(DQ$9,'Merchant curves'!$B$8:$AF$8,'Merchant curves'!$B$9:$AF$9),0)*DQ163","v":25.229605467961743},{"$f":"IFERROR(LOOKUP(DR$9,'Merchant curves'!$B$8:$AF$8,'Merchant curves'!$B$9:$AF$9),0)*DR163","v":25.229605467961743},{"$f":"IFERROR(LOOKUP(DS$9,'Merchant curves'!$B$8:$AF$8,'Merchant curves'!$B$9:$AF$9),0)*DS163","v":25.229605467961743},{"$f":"IFERROR(LOOKUP(DT$9,'Merchant curves'!$B$8:$AF$8,'Merchant curves'!$B$9:$AF$9),0)*DT163","v":25.229605467961743},{"$f":"IFERROR(LOOKUP(DU$9,'Merchant curves'!$B$8:$AF$8,'Merchant curves'!$B$9:$AF$9),0)*DU163","v":25.700149953509172},{"$f":"IFERROR(LOOKUP(DV$9,'Merchant curves'!$B$8:$AF$8,'Merchant curves'!$B$9:$AF$9),0)*DV163","v":25.700149953509172},{"$f":"IFERROR(LOOKUP(DW$9,'Merchant curves'!$B$8:$AF$8,'Merchant curves'!$B$9:$AF$9),0)*DW163","v":25.700149953509172},{"$f":"IFERROR(LOOKUP(DX$9,'Merchant curves'!$B$8:$AF$8,'Merchant curves'!$B$9:$AF$9),0)*DX163","v":25.700149953509172},{"$f":"IFERROR(LOOKUP(DY$9,'Merchant curves'!$B$8:$AF$8,'Merchant curves'!$B$9:$AF$9),0)*DY163","v":26.052295700440073},{"$f":"IFERROR(LOOKUP(DZ$9,'Merchant curves'!$B$8:$AF$8,'Merchant curves'!$B$9:$AF$9),0)*DZ163","v":26.052295700440073},{"$f":"IFERROR(LOOKUP(EA$9,'Merchant curves'!$B$8:$AF$8,'Merchant curves'!$B$9:$AF$9),0)*EA163","v":26.052295700440073},{"$f":"IFERROR(LOOKUP(EB$9,'Merchant curves'!$B$8:$AF$8,'Merchant curves'!$B$9:$AF$9),0)*EB163","v":26.052295700440073},{"$f":"IFERROR(LOOKUP(EC$9,'Merchant curves'!$B$8:$AF$8,'Merchant curves'!$B$9:$AF$9),0)*EC163","v":26.052295700440073},{"$f":"IFERROR(LOOKUP(ED$9,'Merchant curves'!$B$8:$AF$8,'Merchant curves'!$B$9:$AF$9),0)*ED163","v":26.052295700440073},{"$f":"IFERROR(LOOKUP(EE$9,'Merchant curves'!$B$8:$AF$8,'Merchant curves'!$B$9:$AF$9),0)*EE163","v":26.052295700440073},{"$f":"IFERROR(LOOKUP(EF$9,'Merchant curves'!$B$8:$AF$8,'Merchant curves'!$B$9:$AF$9),0)*EF163","v":26.052295700440073},{"$f":"IFERROR(LOOKUP(EG$9,'Merchant curves'!$B$8:$AF$8,'Merchant curves'!$B$9:$AF$9),0)*EG163","v":26.052295700440073},{"$f":"IFERROR(LOOKUP(EH$9,'Merchant curves'!$B$8:$AF$8,'Merchant curves'!$B$9:$AF$9),0)*EH163","v":26.052295700440073},{"$f":"IFERROR(LOOKUP(EI$9,'Merchant curves'!$B$8:$AF$8,'Merchant curves'!$B$9:$AF$9),0)*EI163","v":26.052295700440073},{"$f":"IFERROR(LOOKUP(EJ$9,'Merchant curves'!$B$8:$AF$8,'Merchant curves'!$B$9:$AF$9),0)*EJ163","v":26.052295700440073},{"$f":"IFERROR(LOOKUP(EK$9,'Merchant curves'!$B$8:$AF$8,'Merchant curves'!$B$9:$AF$9),0)*EK163","v":26.052295700440073},{"$f":"IFERROR(LOOKUP(EL$9,'Merchant curves'!$B$8:$AF$8,'Merchant curves'!$B$9:$AF$9),0)*EL163","v":26.052295700440073},{"$f":"IFERROR(LOOKUP(EM$9,'Merchant curves'!$B$8:$AF$8,'Merchant curves'!$B$9:$AF$9),0)*EM163","v":26.052295700440073},{"$f":"IFERROR(LOOKUP(EN$9,'Merchant curves'!$B$8:$AF$8,'Merchant curves'!$B$9:$AF$9),0)*EN163","v":26.052295700440073},{"$f":"IFERROR(LOOKUP(EO$9,'Merchant curves'!$B$8:$AF$8,'Merchant curves'!$B$9:$AF$9),0)*EO163","v":26.052295700440073},{"$f":"IFERROR(LOOKUP(EP$9,'Merchant curves'!$B$8:$AF$8,'Merchant curves'!$B$9:$AF$9),0)*EP163","v":26.052295700440073},{"$f":"IFERROR(LOOKUP(EQ$9,'Merchant curves'!$B$8:$AF$8,'Merchant curves'!$B$9:$AF$9),0)*EQ163","v":26.052295700440073},{"$f":"IFERROR(LOOKUP(ER$9,'Merchant curves'!$B$8:$AF$8,'Merchant curves'!$B$9:$AF$9),0)*ER163","v":26.052295700440073},{"$f":"IFERROR(LOOKUP(ES$9,'Merchant curves'!$B$8:$AF$8,'Merchant curves'!$B$9:$AF$9),0)*ES163","v":26.052295700440073},{"$f":"IFERROR(LOOKUP(ET$9,'Merchant curves'!$B$8:$AF$8,'Merchant curves'!$B$9:$AF$9),0)*ET163","v":26.052295700440073},{"$f":"IFERROR(LOOKUP(EU$9,'Merchant curves'!$B$8:$AF$8,'Merchant curves'!$B$9:$AF$9),0)*EU163","v":26.052295700440073},{"$f":"IFERROR(LOOKUP(EV$9,'Merchant curves'!$B$8:$AF$8,'Merchant curves'!$B$9:$AF$9),0)*EV163","v":26.052295700440073},{"$f":"IFERROR(LOOKUP(EW$9,'Merchant curves'!$B$8:$AF$8,'Merchant curves'!$B$9:$AF$9),0)*EW163","v":26.052295700440073},{"$f":"IFERROR(LOOKUP(EX$9,'Merchant curves'!$B$8:$AF$8,'Merchant curves'!$B$9:$AF$9),0)*EX163","v":26.052295700440073},{"$f":"IFERROR(LOOKUP(EY$9,'Merchant curves'!$B$8:$AF$8,'Merchant curves'!$B$9:$AF$9),0)*EY163","v":26.052295700440073},{"$f":"IFERROR(LOOKUP(EZ$9,'Merchant curves'!$B$8:$AF$8,'Merchant curves'!$B$9:$AF$9),0)*EZ163","v":26.052295700440073},{"$f":"IFERROR(LOOKUP(FA$9,'Merchant curves'!$B$8:$AF$8,'Merchant curves'!$B$9:$AF$9),0)*FA163","v":0},{"$f":"IFERROR(LOOKUP(FB$9,'Merchant curves'!$B$8:$AF$8,'Merchant curves'!$B$9:$AF$9),0)*FB163","v":0},{"$f":"IFERROR(LOOKUP(FC$9,'Merchant curves'!$B$8:$AF$8,'Merchant curves'!$B$9:$AF$9),0)*FC163","v":0},{"$f":"IFERROR(LOOKUP(FD$9,'Merchant curves'!$B$8:$AF$8,'Merchant curves'!$B$9:$AF$9),0)*FD163","v":0},{"$f":"IFERROR(LOOKUP(FE$9,'Merchant curves'!$B$8:$AF$8,'Merchant curves'!$B$9:$AF$9),0)*FE163","v":0},{"$f":"IFERROR(LOOKUP(FF$9,'Merchant curves'!$B$8:$AF$8,'Merchant curves'!$B$9:$AF$9),0)*FF163","v":0},{"$f":"IFERROR(LOOKUP(FG$9,'Merchant curves'!$B$8:$AF$8,'Merchant curves'!$B$9:$AF$9),0)*FG163","v":0},{"$f":"IFERROR(LOOKUP(FH$9,'Merchant curves'!$B$8:$AF$8,'Merchant curves'!$B$9:$AF$9),0)*FH163","v":0},{"$f":"IFERROR(LOOKUP(FI$9,'Merchant curves'!$B$8:$AF$8,'Merchant curves'!$B$9:$AF$9),0)*FI163","v":0},{"$f":"IFERROR(LOOKUP(FJ$9,'Merchant curves'!$B$8:$AF$8,'Merchant curves'!$B$9:$AF$9),0)*FJ163","v":0},{"$f":"IFERROR(LOOKUP(FK$9,'Merchant curves'!$B$8:$AF$8,'Merchant curves'!$B$9:$AF$9),0)*FK163","v":0},{"$f":"IFERROR(LOOKUP(FL$9,'Merchant curves'!$B$8:$AF$8,'Merchant curves'!$B$9:$AF$9),0)*FL163","v":0},{"$f":"IFERROR(LOOKUP(FM$9,'Merchant curves'!$B$8:$AF$8,'Merchant curves'!$B$9:$AF$9),0)*FM163","v":0},{"$f":"IFERROR(LOOKUP(FN$9,'Merchant curves'!$B$8:$AF$8,'Merchant curves'!$B$9:$AF$9),0)*FN163","v":0},{"$f":"IFERROR(LOOKUP(FO$9,'Merchant curves'!$B$8:$AF$8,'Merchant curves'!$B$9:$AF$9),0)*FO163","v":0},{"$f":"IFERROR(LOOKUP(FP$9,'Merchant curves'!$B$8:$AF$8,'Merchant curves'!$B$9:$AF$9),0)*FP163","v":0},{"$f":"IFERROR(LOOKUP(FQ$9,'Merchant curves'!$B$8:$AF$8,'Merchant curves'!$B$9:$AF$9),0)*FQ163","v":0},{"$f":"IFERROR(LOOKUP(FR$9,'Merchant curves'!$B$8:$AF$8,'Merchant curves'!$B$9:$AF$9),0)*FR163","v":0},{"$f":"IFERROR(LOOKUP(FS$9,'Merchant curves'!$B$8:$AF$8,'Merchant curves'!$B$9:$AF$9),0)*FS163","v":0}]
[null,null,"Inflated Merchant Price","$ / MWh",{"$f":"'Merchant curves'!H11","v":2.5000000000000001E-2},null,null,null,{"$f":"I165*((1+($E166/4)))*I163","v":0},{"$f":"J165*((1+($E166/4)))*J163","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BV165*((1+($E166/4)))*BV163","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,27.675221362818188,27.675221362818188,27.675221362818188,27.324521517965554,27.324521517965554,27.324521517965554,27.324521517965554,25.976202239310393,25.976202239310393,25.976202239310393,25.976202239310393,26.026682618793227,26.026682618793227,26.026682618793227,26.026682618793227,27.222688897612748,27.222688897612748,27.222688897612748,27.222688897612748,26.647301450678974,26.647301450678974,26.647301450678974,26.647301450678974,25.387290502136505,25.387290502136505,25.387290502136505,25.387290502136505,25.860775890718607,25.860775890718607,25.860775890718607,25.860775890718607,26.215122548567827,26.215122548567827,26.215122548567827,26.215122548567827,26.215122548567827,26.215122548567827,26.215122548567827,26.215122548567827,26.215122548567827,{"$f":"EH165*((1+($E166/4)))*EH163","v":26.215122548567827},26.215122548567827,26.215122548567827,26.215122548567827,26.215122548567827,26.215122548567827,26.215122548567827,26.215122548567827,26.215122548567827,26.215122548567827,26.215122548567827,26.215122548567827,26.215122548567827,26.215122548567827,26.215122548567827,26.215122548567827,26.215122548567827,26.215122548567827,26.215122548567827,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,{"$f":"SUM(I167:FS167)","v":130713.77106584559},{"$f":"I166*I164/1000","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BU166*BU164/1000","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,2426.4785533885952,2426.4785533885952,2426.4785533885952,2381.4416165821776,2381.4416165821776,2381.4416165821776,2381.4416165821776,2250.4276192204379,2250.4276192204379,2250.4276192204379,2250.4276192204379,2241.3528297656412,2241.3528297656412,2241.3528297656412,2241.3528297656412,2330.3676938291251,2330.3676938291251,2330.3676938291251,2330.3676938291251,2267.507254451828,2267.507254451828,2267.507254451828,2267.507254451828,2147.4043181882116,2147.4043181882116,2147.4043181882116,2147.4043181882116,2174.4080112711204,2174.4080112711204,2174.4080112711204,2174.4080112711204,2191.0556101223274,2191.0556101223274,2191.0556101223274,2191.0556101223274,2177.9876840182178,2177.9876840182178,2177.9876840182178,2177.9876840182178,{"$f":"EG166*EG164/1000","v":2164.9976978312297},2164.9976978312297,2164.9976978312297,2164.9976978312297,2152.0851867109654,2152.0851867109654,2152.0851867109654,2152.0851867109654,2139.2496885794876,2139.2496885794876,2139.2496885794876,2139.2496885794876,2126.4907441147989,2126.4907441147989,2126.4907441147989,2126.4907441147989,2113.8078967343927,2113.8078967343927,2113.8078967343927,2113.8078967343927,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Summary"]
[null,null,"PPA 1 revenue","USD '000",null,null,null,null,{"$f":"I148","v":0},0,0,0,0,0,0,0,2489.6095199999995,4045.6154699999997,3659.7259943999998,2253.0966156,2253.6565302659046,2253.6565302659046,2253.6565302659046,2253.6565302659046,2254.2165840756134,2254.2165840756134,2254.2165840756134,2254.2165840756134,2254.7767770637038,2254.7767770637038,2254.7767770637038,2254.7767770637038,2255.3371092647626,2255.3371092647626,2255.3371092647626,2255.3371092647626,2255.8975807133875,2255.8975807133875,2255.8975807133875,2255.8975807133875,2256.4581914441815,2256.4581914441815,2256.4581914441815,2256.4581914441815,2257.0189414917581,2257.0189414917581,2257.0189414917581,2257.0189414917581,2257.579830890736,2257.579830890736,2257.579830890736,2257.579830890736,2258.1408596757487,2258.1408596757487,2258.1408596757487,2258.1408596757487,2258.7020278814343,2258.7020278814343,2258.7020278814343,2258.7020278814343,2259.2633355424387,2259.2633355424387,2259.2633355424387,2259.2633355424387,2259.824782693418,2259.824782693418,2259.824782693418,2259.824782693418,2260.3863693690382,2260.3863693690382,2260.3863693690382,2260.3863693690382,{"$f":"BU148","v":2260.9480956039706},2260.9480956039706,2260.9480956039706,2260.9480956039706,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EG148","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"PPA 2 revenue","USD '000",null,null,null,null,{"$f":"I155","v":0},0,0,0,0,0,0,0,1624.2518249999998,2639.4092156249999,2387.6501827499997,1469.947901625,1461.1808167246518,1461.1808167246518,1461.1808167246518,1461.1808167246518,1452.4660206010458,1452.4660206010458,1452.4660206010458,1452.4660206010458,1443.8032013926895,1443.8032013926895,1443.8032013926895,1443.8032013926895,1435.1920490981008,1435.1920490981008,1435.1920490981008,1435.1920490981008,1426.6322555647128,1426.6322555647128,1426.6322555647128,1426.6322555647128,1418.1235144778454,1418.1235144778454,1418.1235144778454,1418.1235144778454,1409.6655213497475,1409.6655213497475,1409.6655213497475,1409.6655213497475,1401.2579735086949,1401.2579735086949,1401.2579735086949,1401.2579735086949,1392.9005700881662,1392.9005700881662,1392.9005700881662,1392.9005700881662,1384.5930120160697,1384.5930120160697,1384.5930120160697,1384.5930120160697,1376.3350020040452,1376.3350020040452,1376.3350020040452,1376.3350020040452,1368.1262445368245,1368.1262445368245,1368.1262445368245,1368.1262445368245,1359.9664458616546,1359.9664458616546,1359.9664458616546,1359.9664458616546,{"$f":"BU155","v":1351.8553139777878},1351.8553139777878,1351.8553139777878,1351.8553139777878,1343.7925586260317,1343.7925586260317,1343.7925586260317,1343.7925586260317,1335.7778912783617,1335.7778912783617,1335.7778912783617,1335.7778912783617,1327.8110251275959,1327.8110251275959,1327.8110251275959,1327.8110251275959,1319.8916750771332,1319.8916750771332,1319.8916750771332,1319.8916750771332,1312.0195577307486,1312.0195577307486,1312.0195577307486,1312.0195577307486,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EG155","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"REC revenue","USD '000",null,null,null,null,{"$f":"I160","v":0},0,0,0,0,0,0,0,136.49175,221.79909375,200.64287249999998,123.52503375000001,122.78830392644133,122.78830392644133,122.78830392644133,122.78830392644133,122.05596811773495,122.05596811773495,122.05596811773495,122.05596811773495,121.32800011703273,121.32800011703273,121.32800011703273,121.32800011703273,120.60437387379,120.60437387379,120.60437387379,120.60437387379,119.885063492833,119.885063492833,119.885063492833,119.885063492833,119.17004323343239,119.17004323343239,119.17004323343239,119.17004323343239,118.45928750838215,118.45928750838215,118.45928750838215,118.45928750838215,117.7527708830836,117.7527708830836,117.7527708830836,117.7527708830836,117.0504680746358,117.0504680746358,117.0504680746358,117.0504680746358,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BU160","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EG160","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Merchant revenue","USD '000",null,null,null,null,{"$f":"I167","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BU167","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,2426.4785533885952,2426.4785533885952,2426.4785533885952,2381.4416165821776,2381.4416165821776,2381.4416165821776,2381.4416165821776,2250.4276192204379,2250.4276192204379,2250.4276192204379,2250.4276192204379,2241.3528297656412,2241.3528297656412,2241.3528297656412,2241.3528297656412,2330.3676938291251,2330.3676938291251,2330.3676938291251,2330.3676938291251,2267.507254451828,2267.507254451828,2267.507254451828,2267.507254451828,2147.4043181882116,2147.4043181882116,2147.4043181882116,2147.4043181882116,2174.4080112711204,2174.4080112711204,2174.4080112711204,2174.4080112711204,2191.0556101223274,2191.0556101223274,2191.0556101223274,2191.0556101223274,2177.9876840182178,2177.9876840182178,2177.9876840182178,2177.9876840182178,{"$f":"EG167","v":2164.9976978312297},2164.9976978312297,2164.9976978312297,2164.9976978312297,2152.0851867109654,2152.0851867109654,2152.0851867109654,2152.0851867109654,2139.2496885794876,2139.2496885794876,2139.2496885794876,2139.2496885794876,2126.4907441147989,2126.4907441147989,2126.4907441147989,2126.4907441147989,2113.8078967343927,2113.8078967343927,2113.8078967343927,2113.8078967343927,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Total revenue","USD '000",null,null,null,{"$f":"SUM(I173:FS173)","v":387976.30431782699},{"$f":"SUM(I169:I172)","v":0},0,0,0,0,0,0,0,4250.3530949999995,6906.8237793749995,6248.019049649999,3846.5695509750003,3837.6256509169975,3837.6256509169975,3837.6256509169975,3837.6256509169975,3828.7385727943943,3828.7385727943943,3828.7385727943943,3828.7385727943943,3819.9079785734261,3819.9079785734261,3819.9079785734261,3819.9079785734261,3811.1335322366531,3811.1335322366531,3811.1335322366531,3811.1335322366531,3802.4148997709335,3802.4148997709335,3802.4148997709335,3802.4148997709335,3793.7517491554595,3793.7517491554595,3793.7517491554595,3793.7517491554595,3785.1437503498878,3785.1437503498878,3785.1437503498878,3785.1437503498878,3776.5905752825142,3776.5905752825142,3776.5905752825142,3776.5905752825142,3768.0918978385507,3768.0918978385507,3768.0918978385507,3768.0918978385507,3643.295039897504,3643.295039897504,3643.295039897504,3643.295039897504,3635.5983375464839,3635.5983375464839,3635.5983375464839,3635.5983375464839,3627.9510272302423,3627.9510272302423,3627.9510272302423,3627.9510272302423,3620.3528152306926,3620.3528152306926,3620.3528152306926,3620.3528152306926,{"$f":"SUM(BU169:BU172)","v":3612.8034095817584},3612.8034095817584,3612.8034095817584,3612.8034095817584,1343.7925586260317,1343.7925586260317,1343.7925586260317,1343.7925586260317,1335.7778912783617,1335.7778912783617,1335.7778912783617,1335.7778912783617,1327.8110251275959,1327.8110251275959,1327.8110251275959,1327.8110251275959,1319.8916750771332,1319.8916750771332,1319.8916750771332,1319.8916750771332,1312.0195577307486,1312.0195577307486,1312.0195577307486,1312.0195577307486,0,2426.4785533885952,2426.4785533885952,2426.4785533885952,2381.4416165821776,2381.4416165821776,2381.4416165821776,2381.4416165821776,2250.4276192204379,2250.4276192204379,2250.4276192204379,2250.4276192204379,2241.3528297656412,2241.3528297656412,2241.3528297656412,2241.3528297656412,2330.3676938291251,2330.3676938291251,2330.3676938291251,2330.3676938291251,2267.507254451828,2267.507254451828,2267.507254451828,2267.507254451828,2147.4043181882116,2147.4043181882116,2147.4043181882116,2147.4043181882116,2174.4080112711204,2174.4080112711204,2174.4080112711204,2174.4080112711204,2191.0556101223274,2191.0556101223274,2191.0556101223274,2191.0556101223274,2177.9876840182178,2177.9876840182178,2177.9876840182178,2177.9876840182178,{"$f":"SUM(EG169:EG172)","v":2164.9976978312297},2164.9976978312297,2164.9976978312297,2164.9976978312297,2152.0851867109654,2152.0851867109654,2152.0851867109654,2152.0851867109654,2139.2496885794876,2139.2496885794876,2139.2496885794876,2139.2496885794876,2126.4907441147989,2126.4907441147989,2126.4907441147989,2126.4907441147989,2113.8078967343927,2113.8078967343927,2113.8078967343927,2113.8078967343927,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Total operating cost",null,null,null,null,{"$f":"SUM(I175:FS175)","v":-121149.10354432333},{"$f":"I100","v":0},0,0,0,0,0,0,0,-781.00142077800547,-781.81938098913815,-782.64140068082827,-783.46749999999997,-784.29769919356556,-785.13201860892093,-785.97047869444486,-786.81310000000008,-787.65990317743695,-788.51090898109942,-789.36613826833377,-790.22561200000018,-791.08935124098571,-791.95737716072142,-792.82971103370051,-793.70637424000029,-817.06111465478295,-817.94650109291342,-818.83628164335209,-819.73047811377774,-821.08196925774632,-821.98506342463929,-822.89263958608672,-823.804719985921,{"$f":"AO100","v":-825.18330910800591},-826.10446515823685,-827.03019284291327,-827.96051485074418,-829.36674528387016,-830.3063244551056,-831.25056669347555,-832.19949514146299,-833.63392111288681,-834.59229186754703,-835.55541895068427,-836.52332596763154,-837.98651281738682,-838.96405098714024,-839.94644061194026,-840.93370576922644,-842.42623017294795,-843.42331910609641,-844.42535652339257,-845.43236698382441,-846.95481718004044,-847.97184789185189,-848.99392605749392,-850.02107672713441,-851.57405274911662,-852.61142407516422,-853.65394380411908,-854.70163748715242,-856.28575139941449,-857.34387015198308,-858.4072402755171,-859.47588783221113,{"$f":"BU100","v":-861.09176397175042},-862.1710450993703,-863.2556826253749,-864.34570313320296,-865.99397835557784,-867.09484510575021,-868.20117538227487,-869.31299630025933,-870.9943202306024,-872.11720431577828,-873.24566119783344,-874.37971853417764,-876.09475382324081,-877.24009559012018,-878.39112160981654,-879.5478600928875,-881.29728267822202,-882.46553128043888,-883.63957782052921,-884.81945107326169,-886.6039504456345,-887.79556401989578,-888.99309149078783,-890.19656220857496,-861.09231640106123,-862.30776224680778,-863.52924026711764,-864.75678039926061,-865.99041272908266,-867.23016749174394,-868.47607507246005,-869.72816600724582,{"$f":"DA100","v":-870.98647098366428},-872.25102084157891,-873.52184657390933,-874.79897932739073,-876.08245040333759,-877.37229125841054,-878.66853350538759,-879.97120891393865,-881.28034941140436,-882.59598708357885,-883.91815417549537,-885.24688309221756,-886.58220639963258,-887.92415682525052,-889.27276725900538,-890.62807075406192,-891.99010052762526,-893.35888996175549,-894.73447260418561,-896.1168821691432,-897.50615253817796,-898.90231776099085,-900.30541205626946,-901.71546981252618,-903.13252558894146,-904.55661411621065,-905.98777029739483,-907.42602920877675,-908.87142610072044,-910.32399639853497,-911.78377570334283,-913.25079979295242,{"$f":"EG100","v":-914.72510462273488},-916.20672632650576,-917.69570121740969,-919.19206578881153,-920.69585671518962,-922.20711085303594,-923.72586524175802,-925.25215710458781,-926.78602384949363,-928.32750307009678,-929.87663254659321,-931.43345024667963,-932.99799432648354,-934.5703031314988,-936.15041519752526,-937.73836925161334,-939.33420421301332,-940.93795919412878,-942.54967350147581,-944.16938663664575,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"FM100","v":0},0,0,0,0,0,0]
[]
[null,null,"EBITDA at P99",null,null,null,null,{"$f":"SUM(I177:FS177)","v":266827.20077350381},{"$f":"I173+I175","v":0},0,0,0,0,0,0,0,3469.351674221994,6125.0043983858614,5465.3776489691709,3063.1020509750006,3053.3279517234319,3052.4936323080765,3051.6551722225527,3050.8125509169977,3041.0786696169571,3040.2276638132948,3039.3724345260607,3038.5129607943941,3028.8186273324404,3027.9506014127046,3027.0782675397259,3026.2016043334261,2994.07241758187,2993.1870311437397,2992.2972505933012,2991.4030541228753,2981.3329305131874,2980.429836346294,2979.5222601848468,2978.6101797850124,{"$f":"AO173+AO175","v":2968.5684400474538},2967.6472839972225,2966.7215563125465,2965.7912343047155,2955.7770050660174,2954.8374258947824,2953.8931836564125,2952.9442552084247,2942.9566541696277,2941.9982834149673,2941.03515633183,2940.0672493148827,2930.1053850211638,2929.1278468514106,2928.1454572266102,2927.1581920693243,2800.8688097245558,2799.8717207914078,2798.8696833741114,2797.8626729136795,2788.6435203664432,2787.6264896546318,2786.6044114889901,2785.5772608193492,2776.3769744811257,2775.3396031550783,2774.2970834261232,2773.24938974309,2764.0670638312781,2763.0089450787095,2761.9455749551753,2760.8769273984817,{"$f":"BU173+BU175","v":2751.711645610008},2750.6323644823879,2749.5477269563835,2748.4577064485557,477.79858027045384,476.69771352028147,475.59138324375681,474.47956232577235,464.78357104775932,463.66068696258344,462.53223008052828,461.39817274418408,451.71627130435513,450.57092953747576,449.4199035177794,448.26316503470844,438.59439239891117,437.4261437966943,436.25209725660397,435.0722240038715,425.41560728511411,424.22399371085282,423.02646623996077,421.82299552217364,-861.09231640106123,1564.1707911417875,1562.9493131214776,1561.7217729893346,1515.451203853095,1514.2114490904337,1512.9655415097177,1511.7134505749318,{"$f":"DA173+DA175","v":1379.4411482367736},1378.1765983788591,1376.9057726465285,1375.6286398930472,1365.2703793623036,1363.9805385072307,1362.6842962602536,1361.3816208517026,1449.0873444177207,1447.7717067455462,1446.4495396536297,1445.1208107369075,1380.9250480521955,1379.5830976265775,1378.2344871928226,1376.8791836977662,1255.4142176605865,1254.0454282264561,1252.669845584026,1251.2874360190685,1276.9018587329424,1275.5056935101295,1274.1025992148509,1272.6925414585942,1287.9230845333859,1286.4989960061166,1285.0678398249324,1283.6295809135506,1269.1162579174975,1267.6636876196828,1266.203908314875,1264.7368842252654,{"$f":"EG173+EG175","v":1250.272593208495},1248.790971504724,1247.3019966138199,1245.8056320424182,1231.3893299957758,1229.8780758579296,1228.3593214692073,1226.8330296063777,1212.463664729994,1210.9221855093908,1209.3730560328945,1207.8162383328081,1193.4927497883155,1191.9204409833001,1190.3403289172736,1188.7523748631857,1174.4736925213792,1172.8699375402639,1171.2582232329169,1169.6385100977468,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"FM173+FM175","v":0},0,0,0,0,0,0]
[null,null,"Margin",null,null,null,null,{"$f":"IFERROR(H177/H173,0)","v":0.68774097233247822},0,0,0,0,0,0,0,0,0.81625022596434293,0.88680478813955133,0.87473767373921973,0.79632046434688486,0.79562944108262401,0.79541203597560006,0.79519355190190633,0.79497398350670512,0.79427691700492209,0.79405464907320455,0.79383127804095099,0.79360679843354875,0.79290355797093726,0.79267632058076853,0.79244795542698165,0.79221845691256265,0.78561204750669766,0.78537973173223286,0.78514626299047607,0.7849116355593293,0.7840630254980302,0.78382552007300466,0.78358683592480671,{"$f":"IFERROR(AN177/AN173,0)","v":0.78334696720351349},0.78248884912100469,0.78224604038940104,0.78200202661467733,0.78175680181628671,0.78088897014619163,0.78064074201188416,0.7803912819383314,0.78014058381150331,0.77926282860287943,0.77900906247823443,0.77875403692967715,0.7784977457067731,0.77760985253622084,0.77735042728963544,0.77708971453330267,0.77682770787740019,0.76877353578351759,0.76849985799398113,0.76822482196030206,0.76794842094160765,0.76703839683466912,0.7667586545151428,0.76647752385362655,0.76619499795987389,0.76527410476120716,0.7649881661368263,0.76470080841861832,0.76441202456371804,0.76348002664352177,0.7631877571309712,0.76289403710482873,{"$f":"IFERROR(BT177/BT173,0)","v":0.76259885936629512},0.76165551613243299,0.76135677828116832,0.76105655781438963,0.76075484737397736,0.35555977535623634,0.35474055162776297,0.35391726214798208,0.35308988673884806,0.34794974080829688,0.34710911895603574,0.34626432515504296,0.34541533870022234,0.34019620469783907,0.33933362580279686,0.33846676598772207,0.33759560400670163,0.33229574871989409,0.33141063926411352,0.33052113707066894,0.32962722033870417,0.32424486721898205,0.32333663870421636,0.32242390271347909,0.3215066368764754,0,0.6446258463555804,0.64412245100572074,0.64361655733918544,0.6363587472818486,0.63583815725183113,0.63531498356911709,{"$f":"IFERROR(CZ177/CZ173,0)","v":0.63478921341121464},0.61296845828555047,0.61240654292017094,0.61184183880728282,0.6112743321065236,0.60912782727967829,0.60855235302237098,0.60797402272570256,0.60739282221534496,0.62182776917777483,0.62126320690905723,0.62069584275643119,0.62012566281433845,0.60900579053981263,0.60841397306139733,0.60781921843333286,0.60722151207874664,0.58461939702151344,0.58398198122489942,0.58334140197730311,0.58269764357873388,0.58724114890769197,0.58659905909953458,0.58595378264359554,0.58530530372475986,0.58780940044761376,0.5871594450011659,0.58650626387031168,0.58584984104620019,0.58270130140317267,0.58203436912046347,0.58136412689847139,{"$f":"IFERROR(EF177/EF173,0)","v":0.580690558310194},0.57749372872818583,0.57680937617425232,0.57612162722542171,0.57543046502561856,0.5721842878709229,0.57148206002828073,0.57077634707690661,0.57006713172044465,0.56677052295615782,0.5660499529222659,0.565325806748602,0.56459806668702928,0.56124991519073575,0.5605105238675584,0.55976746299583846,0.55902071436385747,0.55561988122753048,0.55486117700299187,0.55409870738130251,0.55333245367505401,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(FL177/FL173,0)","v":0},0,0,0,0,0,0,0]
[]
[null,"Capex"]
[null,null,"Capex "]
[null,null,"By capex category"]
[null,null,{"$f":"'Inputs - Tax'!C16","v":"Maintenance"},"USD '000",{"$f":"'Inputs - Tax'!E16","v":1},null,null,null,{"$f":"-I98","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,22.47372638897744,22.47372638897744,22.47372638897744,22.47372638897744,22.926583226624594,22.926583226624594,22.926583226624594,22.926583226624594,{"$f":"-AO98","v":23.388565356261797},23.388565356261797,23.388565356261797,23.388565356261797,23.859856657090987,23.859856657090987,23.859856657090987,23.859856657090987,24.340644713572093,24.340644713572093,24.340644713572093,24.340644713572093,24.831120890085813,24.831120890085813,24.831120890085813,24.831120890085813,25.331480407100926,25.331480407100926,25.331480407100926,25.331480407100926,25.841922418876372,25.841922418876372,25.841922418876372,25.841922418876372,26.362650092729123,26.362650092729123,26.362650092729123,26.362650092729123,26.893870689899302,26.893870689899302,26.893870689899302,26.893870689899302,{"$f":"-BU98","v":27.435795648044774},27.435795648044774,27.435795648044774,27.435795648044774,27.988640665398052,27.988640665398052,27.988640665398052,27.988640665398052,28.552625786619039,28.552625786619039,28.552625786619039,28.552625786619039,29.127975490377683,29.127975490377683,29.127975490377683,29.127975490377683,29.714918778701502,29.714918778701502,29.714918778701502,29.714918778701502,30.313689268123532,30.313689268123532,30.313689268123532,30.313689268123532,0,0,0,0,0,0,0,0,{"$f":"-DA98","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-EG98","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-FM98","v":0},0,0,0,0,0,0]
[null,null,"Total",null,null,null,null,{"$f":"SUM(I184:FS184)","v":1677.5362659139314},{"$f":"SUM(I183)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,22.47372638897744,22.47372638897744,22.47372638897744,22.47372638897744,22.926583226624594,22.926583226624594,22.926583226624594,22.926583226624594,{"$f":"SUM(AO183)","v":23.388565356261797},23.388565356261797,23.388565356261797,23.388565356261797,23.859856657090987,23.859856657090987,23.859856657090987,23.859856657090987,24.340644713572093,24.340644713572093,24.340644713572093,24.340644713572093,24.831120890085813,24.831120890085813,24.831120890085813,24.831120890085813,25.331480407100926,25.331480407100926,25.331480407100926,25.331480407100926,25.841922418876372,25.841922418876372,25.841922418876372,25.841922418876372,26.362650092729123,26.362650092729123,26.362650092729123,26.362650092729123,26.893870689899302,26.893870689899302,26.893870689899302,26.893870689899302,{"$f":"SUM(BU183)","v":27.435795648044774},27.435795648044774,27.435795648044774,27.435795648044774,27.988640665398052,27.988640665398052,27.988640665398052,27.988640665398052,28.552625786619039,28.552625786619039,28.552625786619039,28.552625786619039,29.127975490377683,29.127975490377683,29.127975490377683,29.127975490377683,29.714918778701502,29.714918778701502,29.714918778701502,29.714918778701502,30.313689268123532,30.313689268123532,30.313689268123532,30.313689268123532,0,0,0,0,0,0,0,0,{"$f":"SUM(DA183)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(EG183)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(FM183)","v":0},0,0,0,0,0,0]

{"sheet":"Partnership Income and ITC","index":7,"n_rows":152,"n_cols":176,"rows_kept":152,"cut":false,"hidden":false,"merged":[]}
["          "]
[null,null,null,"Start of Period",null,null,null,null,null,{"$f":"Timing!K2","v":"2020-01-01"},{"$f":"Timing!L2","v":"2020-04-01"},{"$f":"Timing!M2","v":"2020-07-01"},{"$f":"Timing!N2","v":"2020-10-01"},{"$f":"Timing!O2","v":"2021-01-01"},{"$f":"Timing!P2","v":"2021-04-01"},{"$f":"Timing!Q2","v":"2021-07-01"},{"$f":"Timing!R2","v":"2021-10-01"},{"$f":"Timing!S2","v":"2022-01-01"},{"$f":"Timing!T2","v":"2022-04-01"},{"$f":"Timing!U2","v":"2022-07-01"},{"$f":"Timing!V2","v":"2022-10-01"},{"$f":"Timing!W2","v":"2023-01-01"},{"$f":"Timing!X2","v":"2023-04-01"},{"$f":"Timing!Y2","v":"2023-07-01"},{"$f":"Timing!Z2","v":"2023-10-01"},{"$f":"Timing!AA2","v":"2024-01-01"},{"$f":"Timing!AB2","v":"2024-04-01"},{"$f":"Timing!AC2","v":"2024-07-01"},{"$f":"Timing!AD2","v":"2024-10-01"},{"$f":"Timing!AE2","v":"2025-01-01"},{"$f":"Timing!AF2","v":"2025-04-01"},{"$f":"Timing!AG2","v":"2025-07-01"},{"$f":"Timing!AH2","v":"2025-10-01"},{"$f":"Timing!AI2","v":"2026-01-01"},{"$f":"Timing!AJ2","v":"2026-04-01"},{"$f":"Timing!AK2","v":"2026-07-01"},{"$f":"Timing!AL2","v":"2026-10-01"},{"$f":"Timing!AM2","v":"2027-01-01"},{"$f":"Timing!AN2","v":"2027-04-01"},{"$f":"Timing!AO2","v":"2027-07-01"},{"$f":"Timing!AP2","v":"2027-10-01"},{"$f":"Timing!AQ2","v":"2028-01-01"},{"$f":"Timing!AR2","v":"2028-04-01"},{"$f":"Timing!AS2","v":"2028-07-01"},{"$f":"Timing!AT2","v":"2028-10-01"},{"$f":"Timing!AU2","v":"2029-01-01"},{"$f":"Timing!AV2","v":"2029-04-01"},{"$f":"Timing!AW2","v":"2029-07-01"},{"$f":"Timing!AX2","v":"2029-10-01"},{"$f":"Timing!AY2","v":"2030-01-01"},{"$f":"Timing!AZ2","v":"2030-04-01"},{"$f":"Timing!BA2","v":"2030-07-01"},{"$f":"Timing!BB2","v":"2030-10-01"},{"$f":"Timing!BC2","v":"2031-01-01"},{"$f":"Timing!BD2","v":"2031-04-01"},{"$f":"Timing!BE2","v":"2031-07-01"},{"$f":"Timing!BF2","v":"2031-10-01"},{"$f":"Timing!BG2","v":"2032-01-01"},{"$f":"Timing!BH2","v":"2032-04-01"},{"$f":"Timing!BI2","v":"2032-07-01"},{"$f":"Timing!BJ2","v":"2032-10-01"},{"$f":"Timing!BK2","v":"2033-01-01"},{"$f":"Timing!BL2","v":"2033-04-01"},{"$f":"Timing!BM2","v":"2033-07-01"},{"$f":"Timing!BN2","v":"2033-10-01"},{"$f":"Timing!BO2","v":"2034-01-01"},{"$f":"Timing!BP2","v":"2034-04-01"},{"$f":"Timing!BQ2","v":"2034-07-01"},{"$f":"Timing!BR2","v":"2034-10-01"},{"$f":"Timing!BS2","v":"2035-01-01"},{"$f":"Timing!BT2","v":"2035-04-01"},{"$f":"Timing!BU2","v":"2035-07-01"},{"$f":"Timing!BV2","v":"2035-10-01"},{"$f":"Timing!BW2","v":"2036-01-01"},{"$f":"Timing!BX2","v":"2036-04-01"},{"$f":"Timing!BY2","v":"2036-07-01"},{"$f":"Timing!BZ2","v":"2036-10-01"},{"$f":"Timing!CA2","v":"2037-01-01"},{"$f":"Timing!CB2","v":"2037-04-01"},{"$f":"Timing!CC2","v":"2037-07-01"},{"$f":"Timing!CD2","v":"2037-10-01"},{"$f":"Timing!CE2","v":"2038-01-01"},{"$f":"Timing!CF2","v":"2038-04-01"},{"$f":"Timing!CG2","v":"2038-07-01"},{"$f":"Timing!CH2","v":"2038-10-01"},{"$f":"Timing!CI2","v":"2039-01-01"},{"$f":"Timing!CJ2","v":"2039-04-01"},{"$f":"Timing!CK2","v":"2039-07-01"},{"$f":"Timing!CL2","v":"2039-10-01"},{"$f":"Timing!CM2","v":"2040-01-01"},{"$f":"Timing!CN2","v":"2040-04-01"},{"$f":"Timing!CO2","v":"2040-07-01"},{"$f":"Timing!CP2","v":"2040-10-01"},{"$f":"Timing!CQ2","v":"2041-01-01"},{"$f":"Timing!CR2","v":"2041-04-01"},{"$f":"Timing!CS2","v":"2041-07-01"},{"$f":"Timing!CT2","v":"2041-10-01"},{"$f":"Timing!CU2","v":"2042-01-01"},{"$f":"Timing!CV2","v":"2042-04-01"},{"$f":"Timing!CW2","v":"2042-07-01"},{"$f":"Timing!CX2","v":"2042-10-01"},{"$f":"Timing!CY2","v":"2043-01-01"},{"$f":"Timing!CZ2","v":"2043-04-01"},{"$f":"Timing!DA2","v":"2043-07-01"},{"$f":"Timing!DB2","v":"2043-10-01"},{"$f":"Timing!DC2","v":"2044-01-01"},{"$f":"Timing!DD2","v":"2044-04-01"},{"$f":"Timing!DE2","v":"2044-07-01"},{"$f":"Timing!DF2","v":"2044-10-01"},{"$f":"Timing!DG2","v":"2045-01-01"},{"$f":"Timing!DH2","v":"2045-04-01"},{"$f":"Timing!DI2","v":"2045-07-01"},{"$f":"Timing!DJ2","v":"2045-10-01"},{"$f":"Timing!DK2","v":"2046-01-01"},{"$f":"Timing!DL2","v":"2046-04-01"},{"$f":"Timing!DM2","v":"2046-07-01"},{"$f":"Timing!DN2","v":"2046-10-01"},{"$f":"Timing!DO2","v":"2047-01-01"},{"$f":"Timing!DP2","v":"2047-04-01"},{"$f":"Timing!DQ2","v":"2047-07-01"},{"$f":"Timing!DR2","v":"2047-10-01"},{"$f":"Timing!DS2","v":"2048-01-01"},{"$f":"Timing!DT2","v":"2048-04-01"},{"$f":"Timing!DU2","v":"2048-07-01"},{"$f":"Timing!DV2","v":"2048-10-01"},{"$f":"Timing!DW2","v":"2049-01-01"},{"$f":"Timing!DX2","v":"2049-04-01"},{"$f":"Timing!DY2","v":"2049-07-01"},{"$f":"Timing!DZ2","v":"2049-10-01"},{"$f":"Timing!EA2","v":"2050-01-01"},{"$f":"Timing!EB2","v":"2050-04-01"},{"$f":"Timing!EC2","v":"2050-07-01"},{"$f":"Timing!ED2","v":"2050-10-01"},{"$f":"Timing!EE2","v":"2051-01-01"},{"$f":"Timing!EF2","v":"2051-04-01"},{"$f":"Timing!EG2","v":"2051-07-01"},{"$f":"Timing!EH2","v":"2051-10-01"},{"$f":"Timing!EI2","v":"2052-01-01"},{"$f":"Timing!EJ2","v":"2052-04-01"},{"$f":"Timing!EK2","v":"2052-07-01"},{"$f":"Timing!EL2","v":"2052-10-01"},{"$f":"Timing!EM2","v":"2053-01-01"},{"$f":"Timing!EN2","v":"2053-04-01"},{"$f":"Timing!EO2","v":"2053-07-01"},{"$f":"Timing!EP2","v":"2053-10-01"},{"$f":"Timing!EQ2","v":"2054-01-01"},{"$f":"Timing!ER2","v":"2054-04-01"},{"$f":"Timing!ES2","v":"2054-07-01"},{"$f":"Timing!ET2","v":"2054-10-01"},{"$f":"Timing!EU2","v":"2055-01-01"},{"$f":"Timing!EV2","v":"2055-04-01"},{"$f":"Timing!EW2","v":"2055-07-01"},{"$f":"Timing!EX2","v":"2055-10-01"},{"$f":"Timing!EY2","v":"2056-01-01"},{"$f":"Timing!EZ2","v":"2056-04-01"},{"$f":"Timing!FA2","v":"2056-07-01"},{"$f":"Timing!FB2","v":"2056-10-01"},{"$f":"Timing!FC2","v":"2057-01-01"},{"$f":"Timing!FD2","v":"2057-04-01"},{"$f":"Timing!FE2","v":"2057-07-01"},{"$f":"Timing!FF2","v":"2057-10-01"},{"$f":"Timing!FG2","v":"2058-01-01"},{"$f":"Timing!FH2","v":"2058-04-01"},{"$f":"Timing!FI2","v":"2058-07-01"},{"$f":"Timing!FJ2","v":"2058-10-01"},{"$f":"Timing!FK2","v":"2059-01-01"},{"$f":"Timing!FL2","v":"2059-04-01"},{"$f":"Timing!FM2","v":"2059-07-01"},{"$f":"Timing!FN2","v":"2059-10-01"},{"$f":"Timing!FO2","v":"2060-01-01"},{"$f":"Timing!FP2","v":"2060-04-01"},{"$f":"Timing!FQ2","v":"2060-07-01"},{"$f":"Timing!FR2","v":"2060-10-01"},{"$f":"Timing!FS2","v":"2061-01-01"},{"$f":"Timing!FT2","v":"2061-04-01"},{"$f":"Timing!FU2","v":"2061-07-01"}]
[null,null,null,"End of Period",null,"Start","End",null,null,{"$f":"Timing!K3","v":"2020-03-31"},{"$f":"Timing!L3","v":"2020-06-30"},{"$f":"Timing!M3","v":"2020-09-30"},{"$f":"Timing!N3","v":"2020-12-31"},{"$f":"Timing!O3","v":"2021-03-31"},{"$f":"Timing!P3","v":"2021-06-30"},{"$f":"Timing!Q3","v":"2021-09-30"},{"$f":"Timing!R3","v":"2021-12-31"},{"$f":"Timing!S3","v":"2022-03-31"},{"$f":"Timing!T3","v":"2022-06-30"},{"$f":"Timing!U3","v":"2022-09-30"},{"$f":"Timing!V3","v":"2022-12-31"},{"$f":"Timing!W3","v":"2023-03-31"},{"$f":"Timing!X3","v":"2023-06-30"},{"$f":"Timing!Y3","v":"2023-09-30"},{"$f":"Timing!Z3","v":"2023-12-31"},{"$f":"Timing!AA3","v":"2024-03-31"},{"$f":"Timing!AB3","v":"2024-06-30"},{"$f":"Timing!AC3","v":"2024-09-30"},{"$f":"Timing!AD3","v":"2024-12-31"},{"$f":"Timing!AE3","v":"2025-03-31"},{"$f":"Timing!AF3","v":"2025-06-30"},{"$f":"Timing!AG3","v":"2025-09-30"},{"$f":"Timing!AH3","v":"2025-12-31"},{"$f":"Timing!AI3","v":"2026-03-31"},{"$f":"Timing!AJ3","v":"2026-06-30"},{"$f":"Timing!AK3","v":"2026-09-30"},{"$f":"Timing!AL3","v":"2026-12-31"},{"$f":"Timing!AM3","v":"2027-03-31"},{"$f":"Timing!AN3","v":"2027-06-30"},{"$f":"Timing!AO3","v":"2027-09-30"},{"$f":"Timing!AP3","v":"2027-12-31"},{"$f":"Timing!AQ3","v":"2028-03-31"},{"$f":"Timing!AR3","v":"2028-06-30"},{"$f":"Timing!AS3","v":"2028-09-30"},{"$f":"Timing!AT3","v":"2028-12-31"},{"$f":"Timing!AU3","v":"2029-03-31"},{"$f":"Timing!AV3","v":"2029-06-30"},{"$f":"Timing!AW3","v":"2029-09-30"},{"$f":"Timing!AX3","v":"2029-12-31"},{"$f":"Timing!AY3","v":"2030-03-31"},{"$f":"Timing!AZ3","v":"2030-06-30"},{"$f":"Timing!BA3","v":"2030-09-30"},{"$f":"Timing!BB3","v":"2030-12-31"},{"$f":"Timing!BC3","v":"2031-03-31"},{"$f":"Timing!BD3","v":"2031-06-30"},{"$f":"Timing!BE3","v":"2031-09-30"},{"$f":"Timing!BF3","v":"2031-12-31"},{"$f":"Timing!BG3","v":"2032-03-31"},{"$f":"Timing!BH3","v":"2032-06-30"},{"$f":"Timing!BI3","v":"2032-09-30"},{"$f":"Timing!BJ3","v":"2032-12-31"},{"$f":"Timing!BK3","v":"2033-03-31"},{"$f":"Timing!BL3","v":"2033-06-30"},{"$f":"Timing!BM3","v":"2033-09-30"},{"$f":"Timing!BN3","v":"2033-12-31"},{"$f":"Timing!BO3","v":"2034-03-31"},{"$f":"Timing!BP3","v":"2034-06-30"},{"$f":"Timing!BQ3","v":"2034-09-30"},{"$f":"Timing!BR3","v":"2034-12-31"},{"$f":"Timing!BS3","v":"2035-03-31"},{"$f":"Timing!BT3","v":"2035-06-30"},{"$f":"Timing!BU3","v":"2035-09-30"},{"$f":"Timing!BV3","v":"2035-12-31"},{"$f":"Timing!BW3","v":"2036-03-31"},{"$f":"Timing!BX3","v":"2036-06-30"},{"$f":"Timing!BY3","v":"2036-09-30"},{"$f":"Timing!BZ3","v":"2036-12-31"},{"$f":"Timing!CA3","v":"2037-03-31"},{"$f":"Timing!CB3","v":"2037-06-30"},{"$f":"Timing!CC3","v":"2037-09-30"},{"$f":"Timing!CD3","v":"2037-12-31"},{"$f":"Timing!CE3","v":"2038-03-31"},{"$f":"Timing!CF3","v":"2038-06-30"},{"$f":"Timing!CG3","v":"2038-09-30"},{"$f":"Timing!CH3","v":"2038-12-31"},{"$f":"Timing!CI3","v":"2039-03-31"},{"$f":"Timing!CJ3","v":"2039-06-30"},{"$f":"Timing!CK3","v":"2039-09-30"},{"$f":"Timing!CL3","v":"2039-12-31"},{"$f":"Timing!CM3","v":"2040-03-31"},{"$f":"Timing!CN3","v":"2040-06-30"},{"$f":"Timing!CO3","v":"2040-09-30"},{"$f":"Timing!CP3","v":"2040-12-31"},{"$f":"Timing!CQ3","v":"2041-03-31"},{"$f":"Timing!CR3","v":"2041-06-30"},{"$f":"Timing!CS3","v":"2041-09-30"},{"$f":"Timing!CT3","v":"2041-12-31"},{"$f":"Timing!CU3","v":"2042-03-31"},{"$f":"Timing!CV3","v":"2042-06-30"},{"$f":"Timing!CW3","v":"2042-09-30"},{"$f":"Timing!CX3","v":"2042-12-31"},{"$f":"Timing!CY3","v":"2043-03-31"},{"$f":"Timing!CZ3","v":"2043-06-30"},{"$f":"Timing!DA3","v":"2043-09-30"},{"$f":"Timing!DB3","v":"2043-12-31"},{"$f":"Timing!DC3","v":"2044-03-31"},{"$f":"Timing!DD3","v":"2044-06-30"},{"$f":"Timing!DE3","v":"2044-09-30"},{"$f":"Timing!DF3","v":"2044-12-31"},{"$f":"Timing!DG3","v":"2045-03-31"},{"$f":"Timing!DH3","v":"2045-06-30"},{"$f":"Timing!DI3","v":"2045-09-30"},{"$f":"Timing!DJ3","v":"2045-12-31"},{"$f":"Timing!DK3","v":"2046-03-31"},{"$f":"Timing!DL3","v":"2046-06-30"},{"$f":"Timing!DM3","v":"2046-09-30"},{"$f":"Timing!DN3","v":"2046-12-31"},{"$f":"Timing!DO3","v":"2047-03-31"},{"$f":"Timing!DP3","v":"2047-06-30"},{"$f":"Timing!DQ3","v":"2047-09-30"},{"$f":"Timing!DR3","v":"2047-12-31"},{"$f":"Timing!DS3","v":"2048-03-31"},{"$f":"Timing!DT3","v":"2048-06-30"},{"$f":"Timing!DU3","v":"2048-09-30"},{"$f":"Timing!DV3","v":"2048-12-31"},{"$f":"Timing!DW3","v":"2049-03-31"},{"$f":"Timing!DX3","v":"2049-06-30"},{"$f":"Timing!DY3","v":"2049-09-30"},{"$f":"Timing!DZ3","v":"2049-12-31"},{"$f":"Timing!EA3","v":"2050-03-31"},{"$f":"Timing!EB3","v":"2050-06-30"},{"$f":"Timing!EC3","v":"2050-09-30"},{"$f":"Timing!ED3","v":"2050-12-31"},{"$f":"Timing!EE3","v":"2051-03-31"},{"$f":"Timing!EF3","v":"2051-06-30"},{"$f":"Timing!EG3","v":"2051-09-30"},{"$f":"Timing!EH3","v":"2051-12-31"},{"$f":"Timing!EI3","v":"2052-03-31"},{"$f":"Timing!EJ3","v":"2052-06-30"},{"$f":"Timing!EK3","v":"2052-09-30"},{"$f":"Timing!EL3","v":"2052-12-31"},{"$f":"Timing!EM3","v":"2053-03-31"},{"$f":"Timing!EN3","v":"2053-06-30"},{"$f":"Timing!EO3","v":"2053-09-30"},{"$f":"Timing!EP3","v":"2053-12-31"},{"$f":"Timing!EQ3","v":"2054-03-31"},{"$f":"Timing!ER3","v":"2054-06-30"},{"$f":"Timing!ES3","v":"2054-09-30"},{"$f":"Timing!ET3","v":"2054-12-31"},{"$f":"Timing!EU3","v":"2055-03-31"},{"$f":"Timing!EV3","v":"2055-06-30"},{"$f":"Timing!EW3","v":"2055-09-30"},{"$f":"Timing!EX3","v":"2055-12-31"},{"$f":"Timing!EY3","v":"2056-03-31"},{"$f":"Timing!EZ3","v":"2056-06-30"},{"$f":"Timing!FA3","v":"2056-09-30"},{"$f":"Timing!FB3","v":"2056-12-31"},{"$f":"Timing!FC3","v":"2057-03-31"},{"$f":"Timing!FD3","v":"2057-06-30"},{"$f":"Timing!FE3","v":"2057-09-30"},{"$f":"Timing!FF3","v":"2057-12-31"},{"$f":"Timing!FG3","v":"2058-03-31"},{"$f":"Timing!FH3","v":"2058-06-30"},{"$f":"Timing!FI3","v":"2058-09-30"},{"$f":"Timing!FJ3","v":"2058-12-31"},{"$f":"Timing!FK3","v":"2059-03-31"},{"$f":"Timing!FL3","v":"2059-06-30"},{"$f":"Timing!FM3","v":"2059-09-30"},{"$f":"Timing!FN3","v":"2059-12-31"},{"$f":"Timing!FO3","v":"2060-03-31"},{"$f":"Timing!FP3","v":"2060-06-30"},{"$f":"Timing!FQ3","v":"2060-09-30"},{"$f":"Timing!FR3","v":"2060-12-31"},{"$f":"Timing!FS3","v":"2061-03-31"},{"$f":"Timing!FT3","v":"2061-06-30"},{"$f":"Timing!FU3","v":"2061-09-30"}]
[null,null,null,"Development Phase",null,{"$f":"Timing!F4","v":"2020-01-01"},{"$f":"Timing!G4","v":"2020-12-31"},null,null,{"$f":"Timing!K4","v":1},{"$f":"Timing!L4","v":1},{"$f":"Timing!M4","v":1},{"$f":"Timing!N4","v":1},{"$f":"Timing!O4","v":0},{"$f":"Timing!P4","v":0},{"$f":"Timing!Q4","v":0},{"$f":"Timing!R4","v":0},{"$f":"Timing!S4","v":0},{"$f":"Timing!T4","v":0},{"$f":"Timing!U4","v":0},{"$f":"Timing!V4","v":0},{"$f":"Timing!W4","v":0},{"$f":"Timing!X4","v":0},{"$f":"Timing!Y4","v":0},{"$f":"Timing!Z4","v":0},{"$f":"Timing!AA4","v":0},{"$f":"Timing!AB4","v":0},{"$f":"Timing!AC4","v":0},{"$f":"Timing!AD4","v":0},{"$f":"Timing!AE4","v":0},{"$f":"Timing!AF4","v":0},{"$f":"Timing!AG4","v":0},{"$f":"Timing!AH4","v":0},{"$f":"Timing!AI4","v":0},{"$f":"Timing!AJ4","v":0},{"$f":"Timing!AK4","v":0},{"$f":"Timing!AL4","v":0},{"$f":"Timing!AM4","v":0},{"$f":"Timing!AN4","v":0},{"$f":"Timing!AO4","v":0},{"$f":"Timing!AP4","v":0},{"$f":"Timing!AQ4","v":0},{"$f":"Timing!AR4","v":0},{"$f":"Timing!AS4","v":0},{"$f":"Timing!AT4","v":0},{"$f":"Timing!AU4","v":0},{"$f":"Timing!AV4","v":0},{"$f":"Timing!AW4","v":0},{"$f":"Timing!AX4","v":0},{"$f":"Timing!AY4","v":0},{"$f":"Timing!AZ4","v":0},{"$f":"Timing!BA4","v":0},{"$f":"Timing!BB4","v":0},{"$f":"Timing!BC4","v":0},{"$f":"Timing!BD4","v":0},{"$f":"Timing!BE4","v":0},{"$f":"Timing!BF4","v":0},{"$f":"Timing!BG4","v":0},{"$f":"Timing!BH4","v":0},{"$f":"Timing!BI4","v":0},{"$f":"Timing!BJ4","v":0},{"$f":"Timing!BK4","v":0},{"$f":"Timing!BL4","v":0},{"$f":"Timing!BM4","v":0},{"$f":"Timing!BN4","v":0},{"$f":"Timing!BO4","v":0},{"$f":"Timing!BP4","v":0},{"$f":"Timing!BQ4","v":0},{"$f":"Timing!BR4","v":0},{"$f":"Timing!BS4","v":0},{"$f":"Timing!BT4","v":0},{"$f":"Timing!BU4","v":0},{"$f":"Timing!BV4","v":0},{"$f":"Timing!BW4","v":0},{"$f":"Timing!BX4","v":0},{"$f":"Timing!BY4","v":0},{"$f":"Timing!BZ4","v":0},{"$f":"Timing!CA4","v":0},{"$f":"Timing!CB4","v":0},{"$f":"Timing!CC4","v":0},{"$f":"Timing!CD4","v":0},{"$f":"Timing!CE4","v":0},{"$f":"Timing!CF4","v":0},{"$f":"Timing!CG4","v":0},{"$f":"Timing!CH4","v":0},{"$f":"Timing!CI4","v":0},{"$f":"Timing!CJ4","v":0},{"$f":"Timing!CK4","v":0},{"$f":"Timing!CL4","v":0},{"$f":"Timing!CM4","v":0},{"$f":"Timing!CN4","v":0},{"$f":"Timing!CO4","v":0},{"$f":"Timing!CP4","v":0},{"$f":"Timing!CQ4","v":0},{"$f":"Timing!CR4","v":0},{"$f":"Timing!CS4","v":0},{"$f":"Timing!CT4","v":0},{"$f":"Timing!CU4","v":0},{"$f":"Timing!CV4","v":0},{"$f":"Timing!CW4","v":0},{"$f":"Timing!CX4","v":0},{"$f":"Timing!CY4","v":0},{"$f":"Timing!CZ4","v":0},{"$f":"Timing!DA4","v":0},{"$f":"Timing!DB4","v":0},{"$f":"Timing!DC4","v":0},{"$f":"Timing!DD4","v":0},{"$f":"Timing!DE4","v":0},{"$f":"Timing!DF4","v":0},{"$f":"Timing!DG4","v":0},{"$f":"Timing!DH4","v":0},{"$f":"Timing!DI4","v":0},{"$f":"Timing!DJ4","v":0},{"$f":"Timing!DK4","v":0},{"$f":"Timing!DL4","v":0},{"$f":"Timing!DM4","v":0},{"$f":"Timing!DN4","v":0},{"$f":"Timing!DO4","v":0},{"$f":"Timing!DP4","v":0},{"$f":"Timing!DQ4","v":0},{"$f":"Timing!DR4","v":0},{"$f":"Timing!DS4","v":0},{"$f":"Timing!DT4","v":0},{"$f":"Timing!DU4","v":0},{"$f":"Timing!DV4","v":0},{"$f":"Timing!DW4","v":0},{"$f":"Timing!DX4","v":0},{"$f":"Timing!DY4","v":0},{"$f":"Timing!DZ4","v":0},{"$f":"Timing!EA4","v":0},{"$f":"Timing!EB4","v":0},{"$f":"Timing!EC4","v":0},{"$f":"Timing!ED4","v":0},{"$f":"Timing!EE4","v":0},{"$f":"Timing!EF4","v":0},{"$f":"Timing!EG4","v":0},{"$f":"Timing!EH4","v":0},{"$f":"Timing!EI4","v":0},{"$f":"Timing!EJ4","v":0},{"$f":"Timing!EK4","v":0},{"$f":"Timing!EL4","v":0},{"$f":"Timing!EM4","v":0},{"$f":"Timing!EN4","v":0},{"$f":"Timing!EO4","v":0},{"$f":"Timing!EP4","v":0},{"$f":"Timing!EQ4","v":0},{"$f":"Timing!ER4","v":0},{"$f":"Timing!ES4","v":0},{"$f":"Timing!ET4","v":0},{"$f":"Timing!EU4","v":0},{"$f":"Timing!EV4","v":0},{"$f":"Timing!EW4","v":0},{"$f":"Timing!EX4","v":0},{"$f":"Timing!EY4","v":0},{"$f":"Timing!EZ4","v":0},{"$f":"Timing!FA4","v":0},{"$f":"Timing!FB4","v":0},{"$f":"Timing!FC4","v":0},{"$f":"Timing!FD4","v":0},{"$f":"Timing!FE4","v":0},{"$f":"Timing!FF4","v":0},{"$f":"Timing!FG4","v":0},{"$f":"Timing!FH4","v":0},{"$f":"Timing!FI4","v":0},{"$f":"Timing!FJ4","v":0},{"$f":"Timing!FK4","v":0},{"$f":"Timing!FL4","v":0},{"$f":"Timing!FM4","v":0},{"$f":"Timing!FN4","v":0},{"$f":"Timing!FO4","v":0},{"$f":"Timing!FP4","v":0},{"$f":"Timing!FQ4","v":0},{"$f":"Timing!FR4","v":0},{"$f":"Timing!FS4","v":0},{"$f":"Timing!FT4","v":0},{"$f":"Timing!FU4","v":0}]
[null,null,null,"Construction Phase",null,{"$f":"Timing!F5","v":"2021-01-01"},{"$f":"Timing!G5","v":"2021-12-31"},null,null,{"$f":"Timing!K5","v":0},{"$f":"Timing!L5","v":0},{"$f":"Timing!M5","v":0},{"$f":"Timing!N5","v":0},{"$f":"Timing!O5","v":1},{"$f":"Timing!P5","v":1},{"$f":"Timing!Q5","v":1},{"$f":"Timing!R5","v":1},{"$f":"Timing!S5","v":0},{"$f":"Timing!T5","v":0},{"$f":"Timing!U5","v":0},{"$f":"Timing!V5","v":0},{"$f":"Timing!W5","v":0},{"$f":"Timing!X5","v":0},{"$f":"Timing!Y5","v":0},{"$f":"Timing!Z5","v":0},{"$f":"Timing!AA5","v":0},{"$f":"Timing!AB5","v":0},{"$f":"Timing!AC5","v":0},{"$f":"Timing!AD5","v":0},{"$f":"Timing!AE5","v":0},{"$f":"Timing!AF5","v":0},{"$f":"Timing!AG5","v":0},{"$f":"Timing!AH5","v":0},{"$f":"Timing!AI5","v":0},{"$f":"Timing!AJ5","v":0},{"$f":"Timing!AK5","v":0},{"$f":"Timing!AL5","v":0},{"$f":"Timing!AM5","v":0},{"$f":"Timing!AN5","v":0},{"$f":"Timing!AO5","v":0},{"$f":"Timing!AP5","v":0},{"$f":"Timing!AQ5","v":0},{"$f":"Timing!AR5","v":0},{"$f":"Timing!AS5","v":0},{"$f":"Timing!AT5","v":0},{"$f":"Timing!AU5","v":0},{"$f":"Timing!AV5","v":0},{"$f":"Timing!AW5","v":0},{"$f":"Timing!AX5","v":0},{"$f":"Timing!AY5","v":0},{"$f":"Timing!AZ5","v":0},{"$f":"Timing!BA5","v":0},{"$f":"Timing!BB5","v":0},{"$f":"Timing!BC5","v":0},{"$f":"Timing!BD5","v":0},{"$f":"Timing!BE5","v":0},{"$f":"Timing!BF5","v":0},{"$f":"Timing!BG5","v":0},{"$f":"Timing!BH5","v":0},{"$f":"Timing!BI5","v":0},{"$f":"Timing!BJ5","v":0},{"$f":"Timing!BK5","v":0},{"$f":"Timing!BL5","v":0},{"$f":"Timing!BM5","v":0},{"$f":"Timing!BN5","v":0},{"$f":"Timing!BO5","v":0},{"$f":"Timing!BP5","v":0},{"$f":"Timing!BQ5","v":0},{"$f":"Timing!BR5","v":0},{"$f":"Timing!BS5","v":0},{"$f":"Timing!BT5","v":0},{"$f":"Timing!BU5","v":0},{"$f":"Timing!BV5","v":0},{"$f":"Timing!BW5","v":0},{"$f":"Timing!BX5","v":0},{"$f":"Timing!BY5","v":0},{"$f":"Timing!BZ5","v":0},{"$f":"Timing!CA5","v":0},{"$f":"Timing!CB5","v":0},{"$f":"Timing!CC5","v":0},{"$f":"Timing!CD5","v":0},{"$f":"Timing!CE5","v":0},{"$f":"Timing!CF5","v":0},{"$f":"Timing!CG5","v":0},{"$f":"Timing!CH5","v":0},{"$f":"Timing!CI5","v":0},{"$f":"Timing!CJ5","v":0},{"$f":"Timing!CK5","v":0},{"$f":"Timing!CL5","v":0},{"$f":"Timing!CM5","v":0},{"$f":"Timing!CN5","v":0},{"$f":"Timing!CO5","v":0},{"$f":"Timing!CP5","v":0},{"$f":"Timing!CQ5","v":0},{"$f":"Timing!CR5","v":0},{"$f":"Timing!CS5","v":0},{"$f":"Timing!CT5","v":0},{"$f":"Timing!CU5","v":0},{"$f":"Timing!CV5","v":0},{"$f":"Timing!CW5","v":0},{"$f":"Timing!CX5","v":0},{"$f":"Timing!CY5","v":0},{"$f":"Timing!CZ5","v":0},{"$f":"Timing!DA5","v":0},{"$f":"Timing!DB5","v":0},{"$f":"Timing!DC5","v":0},{"$f":"Timing!DD5","v":0},{"$f":"Timing!DE5","v":0},{"$f":"Timing!DF5","v":0},{"$f":"Timing!DG5","v":0},{"$f":"Timing!DH5","v":0},{"$f":"Timing!DI5","v":0},{"$f":"Timing!DJ5","v":0},{"$f":"Timing!DK5","v":0},{"$f":"Timing!DL5","v":0},{"$f":"Timing!DM5","v":0},{"$f":"Timing!DN5","v":0},{"$f":"Timing!DO5","v":0},{"$f":"Timing!DP5","v":0},{"$f":"Timing!DQ5","v":0},{"$f":"Timing!DR5","v":0},{"$f":"Timing!DS5","v":0},{"$f":"Timing!DT5","v":0},{"$f":"Timing!DU5","v":0},{"$f":"Timing!DV5","v":0},{"$f":"Timing!DW5","v":0},{"$f":"Timing!DX5","v":0},{"$f":"Timing!DY5","v":0},{"$f":"Timing!DZ5","v":0},{"$f":"Timing!EA5","v":0},{"$f":"Timing!EB5","v":0},{"$f":"Timing!EC5","v":0},{"$f":"Timing!ED5","v":0},{"$f":"Timing!EE5","v":0},{"$f":"Timing!EF5","v":0},{"$f":"Timing!EG5","v":0},{"$f":"Timing!EH5","v":0},{"$f":"Timing!EI5","v":0},{"$f":"Timing!EJ5","v":0},{"$f":"Timing!EK5","v":0},{"$f":"Timing!EL5","v":0},{"$f":"Timing!EM5","v":0},{"$f":"Timing!EN5","v":0},{"$f":"Timing!EO5","v":0},{"$f":"Timing!EP5","v":0},{"$f":"Timing!EQ5","v":0},{"$f":"Timing!ER5","v":0},{"$f":"Timing!ES5","v":0},{"$f":"Timing!ET5","v":0},{"$f":"Timing!EU5","v":0},{"$f":"Timing!EV5","v":0},{"$f":"Timing!EW5","v":0},{"$f":"Timing!EX5","v":0},{"$f":"Timing!EY5","v":0},{"$f":"Timing!EZ5","v":0},{"$f":"Timing!FA5","v":0},{"$f":"Timing!FB5","v":0},{"$f":"Timing!FC5","v":0},{"$f":"Timing!FD5","v":0},{"$f":"Timing!FE5","v":0},{"$f":"Timing!FF5","v":0},{"$f":"Timing!FG5","v":0},{"$f":"Timing!FH5","v":0},{"$f":"Timing!FI5","v":0},{"$f":"Timing!FJ5","v":0},{"$f":"Timing!FK5","v":0},{"$f":"Timing!FL5","v":0},{"$f":"Timing!FM5","v":0},{"$f":"Timing!FN5","v":0},{"$f":"Timing!FO5","v":0},{"$f":"Timing!FP5","v":0},{"$f":"Timing!FQ5","v":0},{"$f":"Timing!FR5","v":0},{"$f":"Timing!FS5","v":0},{"$f":"Timing!FT5","v":0},{"$f":"Timing!FU5","v":0}]
[null,null,null,"Operation Phase",null,{"$f":"Timing!F6","v":"2022-01-01"},{"$f":"Timing!G6","v":"2056-12-31"},null,null,{"$f":"Timing!K6","v":0},{"$f":"Timing!L6","v":0},{"$f":"Timing!M6","v":0},{"$f":"Timing!N6","v":0},{"$f":"Timing!O6","v":0},{"$f":"Timing!P6","v":0},{"$f":"Timing!Q6","v":0},{"$f":"Timing!R6","v":0},{"$f":"Timing!S6","v":1},{"$f":"Timing!T6","v":1},{"$f":"Timing!U6","v":1},{"$f":"Timing!V6","v":1},{"$f":"Timing!W6","v":1},{"$f":"Timing!X6","v":1},{"$f":"Timing!Y6","v":1},{"$f":"Timing!Z6","v":1},{"$f":"Timing!AA6","v":1},{"$f":"Timing!AB6","v":1},{"$f":"Timing!AC6","v":1},{"$f":"Timing!AD6","v":1},{"$f":"Timing!AE6","v":1},{"$f":"Timing!AF6","v":1},{"$f":"Timing!AG6","v":1},{"$f":"Timing!AH6","v":1},{"$f":"Timing!AI6","v":1},{"$f":"Timing!AJ6","v":1},{"$f":"Timing!AK6","v":1},{"$f":"Timing!AL6","v":1},{"$f":"Timing!AM6","v":1},{"$f":"Timing!AN6","v":1},{"$f":"Timing!AO6","v":1},{"$f":"Timing!AP6","v":1},{"$f":"Timing!AQ6","v":1},{"$f":"Timing!AR6","v":1},{"$f":"Timing!AS6","v":1},{"$f":"Timing!AT6","v":1},{"$f":"Timing!AU6","v":1},{"$f":"Timing!AV6","v":1},{"$f":"Timing!AW6","v":1},{"$f":"Timing!AX6","v":1},{"$f":"Timing!AY6","v":1},{"$f":"Timing!AZ6","v":1},{"$f":"Timing!BA6","v":1},{"$f":"Timing!BB6","v":1},{"$f":"Timing!BC6","v":1},{"$f":"Timing!BD6","v":1},{"$f":"Timing!BE6","v":1},{"$f":"Timing!BF6","v":1},{"$f":"Timing!BG6","v":1},{"$f":"Timing!BH6","v":1},{"$f":"Timing!BI6","v":1},{"$f":"Timing!BJ6","v":1},{"$f":"Timing!BK6","v":1},{"$f":"Timing!BL6","v":1},{"$f":"Timing!BM6","v":1},{"$f":"Timing!BN6","v":1},{"$f":"Timing!BO6","v":1},{"$f":"Timing!BP6","v":1},{"$f":"Timing!BQ6","v":1},{"$f":"Timing!BR6","v":1},{"$f":"Timing!BS6","v":1},{"$f":"Timing!BT6","v":1},{"$f":"Timing!BU6","v":1},{"$f":"Timing!BV6","v":1},{"$f":"Timing!BW6","v":1},{"$f":"Timing!BX6","v":1},{"$f":"Timing!BY6","v":1},{"$f":"Timing!BZ6","v":1},{"$f":"Timing!CA6","v":1},{"$f":"Timing!CB6","v":1},{"$f":"Timing!CC6","v":1},{"$f":"Timing!CD6","v":1},{"$f":"Timing!CE6","v":1},{"$f":"Timing!CF6","v":1},{"$f":"Timing!CG6","v":1},{"$f":"Timing!CH6","v":1},{"$f":"Timing!CI6","v":1},{"$f":"Timing!CJ6","v":1},{"$f":"Timing!CK6","v":1},{"$f":"Timing!CL6","v":1},{"$f":"Timing!CM6","v":1},{"$f":"Timing!CN6","v":1},{"$f":"Timing!CO6","v":1},{"$f":"Timing!CP6","v":1},{"$f":"Timing!CQ6","v":1},{"$f":"Timing!CR6","v":1},{"$f":"Timing!CS6","v":1},{"$f":"Timing!CT6","v":1},{"$f":"Timing!CU6","v":1},{"$f":"Timing!CV6","v":1},{"$f":"Timing!CW6","v":1},{"$f":"Timing!CX6","v":1},{"$f":"Timing!CY6","v":1},{"$f":"Timing!CZ6","v":1},{"$f":"Timing!DA6","v":1},{"$f":"Timing!DB6","v":1},{"$f":"Timing!DC6","v":1},{"$f":"Timing!DD6","v":1},{"$f":"Timing!DE6","v":1},{"$f":"Timing!DF6","v":1},{"$f":"Timing!DG6","v":1},{"$f":"Timing!DH6","v":1},{"$f":"Timing!DI6","v":1},{"$f":"Timing!DJ6","v":1},{"$f":"Timing!DK6","v":1},{"$f":"Timing!DL6","v":1},{"$f":"Timing!DM6","v":1},{"$f":"Timing!DN6","v":1},{"$f":"Timing!DO6","v":1},{"$f":"Timing!DP6","v":1},{"$f":"Timing!DQ6","v":1},{"$f":"Timing!DR6","v":1},{"$f":"Timing!DS6","v":1},{"$f":"Timing!DT6","v":1},{"$f":"Timing!DU6","v":1},{"$f":"Timing!DV6","v":1},{"$f":"Timing!DW6","v":1},{"$f":"Timing!DX6","v":1},{"$f":"Timing!DY6","v":1},{"$f":"Timing!DZ6","v":1},{"$f":"Timing!EA6","v":1},{"$f":"Timing!EB6","v":1},{"$f":"Timing!EC6","v":1},{"$f":"Timing!ED6","v":1},{"$f":"Timing!EE6","v":1},{"$f":"Timing!EF6","v":1},{"$f":"Timing!EG6","v":1},{"$f":"Timing!EH6","v":1},{"$f":"Timing!EI6","v":1},{"$f":"Timing!EJ6","v":1},{"$f":"Timing!EK6","v":1},{"$f":"Timing!EL6","v":1},{"$f":"Timing!EM6","v":1},{"$f":"Timing!EN6","v":1},{"$f":"Timing!EO6","v":1},{"$f":"Timing!EP6","v":1},{"$f":"Timing!EQ6","v":1},{"$f":"Timing!ER6","v":1},{"$f":"Timing!ES6","v":1},{"$f":"Timing!ET6","v":1},{"$f":"Timing!EU6","v":1},{"$f":"Timing!EV6","v":1},{"$f":"Timing!EW6","v":1},{"$f":"Timing!EX6","v":1},{"$f":"Timing!EY6","v":1},{"$f":"Timing!EZ6","v":1},{"$f":"Timing!FA6","v":1},{"$f":"Timing!FB6","v":1},{"$f":"Timing!FC6","v":0},{"$f":"Timing!FD6","v":0},{"$f":"Timing!FE6","v":0},{"$f":"Timing!FF6","v":0},{"$f":"Timing!FG6","v":0},{"$f":"Timing!FH6","v":0},{"$f":"Timing!FI6","v":0},{"$f":"Timing!FJ6","v":0},{"$f":"Timing!FK6","v":0},{"$f":"Timing!FL6","v":0},{"$f":"Timing!FM6","v":0},{"$f":"Timing!FN6","v":0},{"$f":"Timing!FO6","v":0},{"$f":"Timing!FP6","v":0},{"$f":"Timing!FQ6","v":0},{"$f":"Timing!FR6","v":0},{"$f":"Timing!FS6","v":0},{"$f":"Timing!FT6","v":0},{"$f":"Timing!FU6","v":0}]
[]
[null,null,null,"Counters and flags"]
[null,null,null,"Calendar year",null,null,null,null,null,{"$f":"YEAR(J3)","v":2020},2020,2020,2020,2021,2021,2021,2021,2022,2022,2022,2022,2023,2023,2023,2023,2024,2024,2024,2024,2025,2025,2025,2025,2026,2026,2026,2026,2027,2027,2027,2027,2028,2028,2028,2028,2029,2029,2029,2029,2030,2030,2030,2030,2031,2031,2031,2031,2032,2032,2032,2032,2033,2033,2033,2033,2034,2034,2034,2034,2035,2035,2035,2035,{"$f":"YEAR(BV3)","v":2036},2036,2036,2036,2037,2037,2037,2037,2038,2038,2038,2038,2039,2039,2039,2039,2040,2040,2040,2040,2041,2041,2041,2041,2042,2042,2042,2042,2043,2043,2043,2043,2044,2044,2044,2044,2045,2045,2045,2045,2046,2046,2046,2046,2047,2047,2047,2047,2048,2048,2048,2048,2049,2049,2049,2049,2050,2050,2050,2050,2051,2051,2051,2051,{"$f":"YEAR(EH3)","v":2052},2052,2052,2052,2053,2053,2053,2053,2054,2054,2054,2054,2055,2055,2055,2055,2056,2056,2056,2056,2057,2057,2057,2057,2058,2058,2058,2058,2059,2059,2059,2059,2060,2060,2060,2060,2061,2061,2061]
[null,null,null,"Days in Period",null,null,null,null,null,{"$f":"J3-J2+1","v":91},91,92,92,90,91,92,92,90,91,92,92,90,91,92,92,91,91,92,92,90,91,92,92,90,91,92,92,90,91,92,92,91,91,92,92,90,91,92,92,90,91,92,92,90,91,92,92,91,91,92,92,90,91,92,92,90,91,92,92,90,91,92,92,{"$f":"BV3-BV2+1","v":91},91,92,92,90,91,92,92,90,91,92,92,90,91,92,92,91,91,92,92,90,91,92,92,90,91,92,92,90,91,92,92,91,91,92,92,90,91,92,92,90,91,92,92,90,91,92,92,91,91,92,92,90,91,92,92,90,91,92,92,90,91,92,92,{"$f":"EH3-EH2+1","v":91},91,92,92,90,91,92,92,90,91,92,92,90,91,92,92,91,91,92,92,90,91,92,92,90,91,92,92,90,91,92,92,91,91,92,92,90,91,92]
[null,null,null,"Development quarter",null,null,null,null,null,{"$f":"(I11+1)*J4","v":1},2,3,4,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(BU11+1)*BV4","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(EG11+1)*EH4","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Construction Quarter",null,null,null,null,null,0,0,0,0,1,2,3,4,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Operations Quarter",null,null,null,null,null,0,0,0,0,0,0,0,0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,50,51,52,53,54,55,56,57,58,59,60,61,62,63,64,65,66,67,68,69,70,71,72,73,74,75,76,77,78,79,80,81,82,83,84,85,86,87,88,89,90,91,92,93,94,95,96,97,98,99,100,101,102,103,104,105,106,107,108,109,110,111,112,113,114,115,116,117,118,119,120,121,122,123,124,125,126,127,128,129,130,131,132,133,134,135,136,137,138,139,140,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Operations Year",null,null,null,null,null,{"$f":"ROUNDUP(J13/4,0)","v":0},0,0,0,0,0,0,0,1,1,1,1,2,2,2,2,3,3,3,3,4,4,4,4,5,5,5,5,6,6,6,6,7,7,7,7,8,8,8,8,9,9,9,9,10,10,10,10,11,11,11,11,12,12,12,12,13,13,13,13,14,14,14,14,{"$f":"ROUNDUP(BV13/4,0)","v":15},15,15,15,16,16,16,16,17,17,17,17,18,18,18,18,19,19,19,19,20,20,20,20,21,21,21,21,22,22,22,22,23,23,23,23,24,24,24,24,25,25,25,25,26,26,26,26,27,27,27,27,28,28,28,28,29,29,29,29,30,30,30,30,{"$f":"ROUNDUP(EH13/4,0)","v":31},31,31,31,32,32,32,32,33,33,33,33,34,34,34,34,35,35,35,35,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Escalation Counter",null,null,null,null,null,{"$f":"IF(J14=0,0,J14-1)","v":0},0,0,0,0,0,0,0,0,0,0,0,1,1,1,1,2,2,2,2,3,3,3,3,4,4,4,4,5,5,5,5,6,6,6,6,7,7,7,7,8,8,8,8,9,9,9,9,10,10,10,10,11,11,11,11,12,12,12,12,13,13,13,13,{"$f":"IF(BV14=0,0,BV14-1)","v":14},14,14,14,15,15,15,15,16,16,16,16,17,17,17,17,18,18,18,18,19,19,19,19,20,20,20,20,21,21,21,21,22,22,22,22,23,23,23,23,24,24,24,24,25,25,25,25,26,26,26,26,27,27,27,27,28,28,28,28,29,29,29,29,{"$f":"IF(EH14=0,0,EH14-1)","v":30},30,30,30,31,31,31,31,32,32,32,32,33,33,33,33,34,34,34,34,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Pre-flip period",null,null,null,null,null,{"$f":"Timing!K33","v":0},{"$f":"Timing!L33","v":0},{"$f":"Timing!M33","v":0},{"$f":"Timing!N33","v":0},{"$f":"Timing!O33","v":0},{"$f":"Timing!P33","v":0},{"$f":"Timing!Q33","v":0},{"$f":"Timing!R33","v":0},{"$f":"Timing!S33","v":1},{"$f":"Timing!T33","v":1},{"$f":"Timing!U33","v":1},{"$f":"Timing!V33","v":1},{"$f":"Timing!W33","v":1},{"$f":"Timing!X33","v":1},{"$f":"Timing!Y33","v":1},{"$f":"Timing!Z33","v":1},{"$f":"Timing!AA33","v":1},{"$f":"Timing!AB33","v":1},{"$f":"Timing!AC33","v":1},{"$f":"Timing!AD33","v":1},{"$f":"Timing!AE33","v":1},{"$f":"Timing!AF33","v":1},{"$f":"Timing!AG33","v":1},{"$f":"Timing!AH33","v":1},{"$f":"Timing!AI33","v":1},{"$f":"Timing!AJ33","v":1},{"$f":"Timing!AK33","v":1},{"$f":"Timing!AL33","v":1},{"$f":"Timing!AM33","v":0},{"$f":"Timing!AN33","v":0},{"$f":"Timing!AO33","v":0},{"$f":"Timing!AP33","v":0},{"$f":"Timing!AQ33","v":0},{"$f":"Timing!AR33","v":0},{"$f":"Timing!AS33","v":0},{"$f":"Timing!AT33","v":0},{"$f":"Timing!AU33","v":0},{"$f":"Timing!AV33","v":0},{"$f":"Timing!AW33","v":0},{"$f":"Timing!AX33","v":0},{"$f":"Timing!AY33","v":0},{"$f":"Timing!AZ33","v":0},{"$f":"Timing!BA33","v":0},{"$f":"Timing!BB33","v":0},{"$f":"Timing!BC33","v":0},{"$f":"Timing!BD33","v":0},{"$f":"Timing!BE33","v":0},{"$f":"Timing!BF33","v":0},{"$f":"Timing!BG33","v":0},{"$f":"Timing!BH33","v":0},{"$f":"Timing!BI33","v":0},{"$f":"Timing!BJ33","v":0},{"$f":"Timing!BK33","v":0},{"$f":"Timing!BL33","v":0},{"$f":"Timing!BM33","v":0},{"$f":"Timing!BN33","v":0},{"$f":"Timing!BO33","v":0},{"$f":"Timing!BP33","v":0},{"$f":"Timing!BQ33","v":0},{"$f":"Timing!BR33","v":0},{"$f":"Timing!BS33","v":0},{"$f":"Timing!BT33","v":0},{"$f":"Timing!BU33","v":0},{"$f":"Timing!BV33","v":0},{"$f":"Timing!BW33","v":0},{"$f":"Timing!BX33","v":0},{"$f":"Timing!BY33","v":0},{"$f":"Timing!BZ33","v":0},{"$f":"Timing!CA33","v":0},{"$f":"Timing!CB33","v":0},{"$f":"Timing!CC33","v":0},{"$f":"Timing!CD33","v":0},{"$f":"Timing!CE33","v":0},{"$f":"Timing!CF33","v":0},{"$f":"Timing!CG33","v":0},{"$f":"Timing!CH33","v":0},{"$f":"Timing!CI33","v":0},{"$f":"Timing!CJ33","v":0},{"$f":"Timing!CK33","v":0},{"$f":"Timing!CL33","v":0},{"$f":"Timing!CM33","v":0},{"$f":"Timing!CN33","v":0},{"$f":"Timing!CO33","v":0},{"$f":"Timing!CP33","v":0},{"$f":"Timing!CQ33","v":0},{"$f":"Timing!CR33","v":0},{"$f":"Timing!CS33","v":0},{"$f":"Timing!CT33","v":0},{"$f":"Timing!CU33","v":0},{"$f":"Timing!CV33","v":0},{"$f":"Timing!CW33","v":0},{"$f":"Timing!CX33","v":0},{"$f":"Timing!CY33","v":0},{"$f":"Timing!CZ33","v":0},{"$f":"Timing!DA33","v":0},{"$f":"Timing!DB33","v":0},{"$f":"Timing!DC33","v":0},{"$f":"Timing!DD33","v":0},{"$f":"Timing!DE33","v":0},{"$f":"Timing!DF33","v":0},{"$f":"Timing!DG33","v":0},{"$f":"Timing!DH33","v":0},{"$f":"Timing!DI33","v":0},{"$f":"Timing!DJ33","v":0},{"$f":"Timing!DK33","v":0},{"$f":"Timing!DL33","v":0},{"$f":"Timing!DM33","v":0},{"$f":"Timing!DN33","v":0},{"$f":"Timing!DO33","v":0},{"$f":"Timing!DP33","v":0},{"$f":"Timing!DQ33","v":0},{"$f":"Timing!DR33","v":0},{"$f":"Timing!DS33","v":0},{"$f":"Timing!DT33","v":0},{"$f":"Timing!DU33","v":0},{"$f":"Timing!DV33","v":0},{"$f":"Timing!DW33","v":0},{"$f":"Timing!DX33","v":0},{"$f":"Timing!DY33","v":0},{"$f":"Timing!DZ33","v":0},{"$f":"Timing!EA33","v":0},{"$f":"Timing!EB33","v":0},{"$f":"Timing!EC33","v":0},{"$f":"Timing!ED33","v":0},{"$f":"Timing!EE33","v":0},{"$f":"Timing!EF33","v":0},{"$f":"Timing!EG33","v":0},{"$f":"Timing!EH33","v":0},{"$f":"Timing!EI33","v":0},{"$f":"Timing!EJ33","v":0},{"$f":"Timing!EK33","v":0},{"$f":"Timing!EL33","v":0},{"$f":"Timing!EM33","v":0},{"$f":"Timing!EN33","v":0},{"$f":"Timing!EO33","v":0},{"$f":"Timing!EP33","v":0},{"$f":"Timing!EQ33","v":0},{"$f":"Timing!ER33","v":0},{"$f":"Timing!ES33","v":0},{"$f":"Timing!ET33","v":0},{"$f":"Timing!EU33","v":0},{"$f":"Timing!EV33","v":0},{"$f":"Timing!EW33","v":0},{"$f":"Timing!EX33","v":0},{"$f":"Timing!EY33","v":0},{"$f":"Timing!EZ33","v":0},{"$f":"Timing!FA33","v":0},{"$f":"Timing!FB33","v":0},{"$f":"Timing!FC33","v":0},{"$f":"Timing!FD33","v":0},{"$f":"Timing!FE33","v":0},{"$f":"Timing!FF33","v":0},{"$f":"Timing!FG33","v":0},{"$f":"Timing!FH33","v":0},{"$f":"Timing!FI33","v":0},{"$f":"Timing!FJ33","v":0},{"$f":"Timing!FK33","v":0},{"$f":"Timing!FL33","v":0},{"$f":"Timing!FM33","v":0},{"$f":"Timing!FN33","v":0},{"$f":"Timing!FO33","v":0},{"$f":"Timing!FP33","v":0},{"$f":"Timing!FQ33","v":0},{"$f":"Timing!FR33","v":0},{"$f":"Timing!FS33","v":0},{"$f":"Timing!FT33","v":0},{"$f":"Timing!FU33","v":0}]
[null,null,null,"Post-flip period",null,null,null,null,null,{"$f":"Timing!K34","v":0},{"$f":"Timing!L34","v":0},{"$f":"Timing!M34","v":0},{"$f":"Timing!N34","v":0},{"$f":"Timing!O34","v":0},{"$f":"Timing!P34","v":0},{"$f":"Timing!Q34","v":0},{"$f":"Timing!R34","v":0},{"$f":"Timing!S34","v":0},{"$f":"Timing!T34","v":0},{"$f":"Timing!U34","v":0},{"$f":"Timing!V34","v":0},{"$f":"Timing!W34","v":0},{"$f":"Timing!X34","v":0},{"$f":"Timing!Y34","v":0},{"$f":"Timing!Z34","v":0},{"$f":"Timing!AA34","v":0},{"$f":"Timing!AB34","v":0},{"$f":"Timing!AC34","v":0},{"$f":"Timing!AD34","v":0},{"$f":"Timing!AE34","v":0},{"$f":"Timing!AF34","v":0},{"$f":"Timing!AG34","v":0},{"$f":"Timing!AH34","v":0},{"$f":"Timing!AI34","v":0},{"$f":"Timing!AJ34","v":0},{"$f":"Timing!AK34","v":0},{"$f":"Timing!AL34","v":0},{"$f":"Timing!AM34","v":1},{"$f":"Timing!AN34","v":1},{"$f":"Timing!AO34","v":1},{"$f":"Timing!AP34","v":1},{"$f":"Timing!AQ34","v":1},{"$f":"Timing!AR34","v":1},{"$f":"Timing!AS34","v":1},{"$f":"Timing!AT34","v":1},{"$f":"Timing!AU34","v":1},{"$f":"Timing!AV34","v":1},{"$f":"Timing!AW34","v":1},{"$f":"Timing!AX34","v":1},{"$f":"Timing!AY34","v":1},{"$f":"Timing!AZ34","v":1},{"$f":"Timing!BA34","v":1},{"$f":"Timing!BB34","v":1},{"$f":"Timing!BC34","v":1},{"$f":"Timing!BD34","v":1},{"$f":"Timing!BE34","v":1},{"$f":"Timing!BF34","v":1},{"$f":"Timing!BG34","v":1},{"$f":"Timing!BH34","v":1},{"$f":"Timing!BI34","v":1},{"$f":"Timing!BJ34","v":1},{"$f":"Timing!BK34","v":1},{"$f":"Timing!BL34","v":1},{"$f":"Timing!BM34","v":1},{"$f":"Timing!BN34","v":1},{"$f":"Timing!BO34","v":1},{"$f":"Timing!BP34","v":1},{"$f":"Timing!BQ34","v":1},{"$f":"Timing!BR34","v":1},{"$f":"Timing!BS34","v":1},{"$f":"Timing!BT34","v":1},{"$f":"Timing!BU34","v":1},{"$f":"Timing!BV34","v":1},{"$f":"Timing!BW34","v":1},{"$f":"Timing!BX34","v":1},{"$f":"Timing!BY34","v":1},{"$f":"Timing!BZ34","v":1},{"$f":"Timing!CA34","v":1},{"$f":"Timing!CB34","v":1},{"$f":"Timing!CC34","v":1},{"$f":"Timing!CD34","v":1},{"$f":"Timing!CE34","v":1},{"$f":"Timing!CF34","v":1},{"$f":"Timing!CG34","v":1},{"$f":"Timing!CH34","v":1},{"$f":"Timing!CI34","v":1},{"$f":"Timing!CJ34","v":1},{"$f":"Timing!CK34","v":1},{"$f":"Timing!CL34","v":1},{"$f":"Timing!CM34","v":1},{"$f":"Timing!CN34","v":1},{"$f":"Timing!CO34","v":1},{"$f":"Timing!CP34","v":1},{"$f":"Timing!CQ34","v":1},{"$f":"Timing!CR34","v":1},{"$f":"Timing!CS34","v":1},{"$f":"Timing!CT34","v":1},{"$f":"Timing!CU34","v":1},{"$f":"Timing!CV34","v":1},{"$f":"Timing!CW34","v":1},{"$f":"Timing!CX34","v":1},{"$f":"Timing!CY34","v":1},{"$f":"Timing!CZ34","v":1},{"$f":"Timing!DA34","v":1},{"$f":"Timing!DB34","v":1},{"$f":"Timing!DC34","v":1},{"$f":"Timing!DD34","v":1},{"$f":"Timing!DE34","v":1},{"$f":"Timing!DF34","v":1},{"$f":"Timing!DG34","v":1},{"$f":"Timing!DH34","v":1},{"$f":"Timing!DI34","v":1},{"$f":"Timing!DJ34","v":1},{"$f":"Timing!DK34","v":1},{"$f":"Timing!DL34","v":1},{"$f":"Timing!DM34","v":1},{"$f":"Timing!DN34","v":1},{"$f":"Timing!DO34","v":1},{"$f":"Timing!DP34","v":1},{"$f":"Timing!DQ34","v":1},{"$f":"Timing!DR34","v":1},{"$f":"Timing!DS34","v":1},{"$f":"Timing!DT34","v":1},{"$f":"Timing!DU34","v":1},{"$f":"Timing!DV34","v":1},{"$f":"Timing!DW34","v":1},{"$f":"Timing!DX34","v":1},{"$f":"Timing!DY34","v":1},{"$f":"Timing!DZ34","v":1},{"$f":"Timing!EA34","v":1},{"$f":"Timing!EB34","v":1},{"$f":"Timing!EC34","v":1},{"$f":"Timing!ED34","v":1},{"$f":"Timing!EE34","v":1},{"$f":"Timing!EF34","v":1},{"$f":"Timing!EG34","v":1},{"$f":"Timing!EH34","v":1},{"$f":"Timing!EI34","v":1},{"$f":"Timing!EJ34","v":1},{"$f":"Timing!EK34","v":1},{"$f":"Timing!EL34","v":1},{"$f":"Timing!EM34","v":1},{"$f":"Timing!EN34","v":1},{"$f":"Timing!EO34","v":1},{"$f":"Timing!EP34","v":1},{"$f":"Timing!EQ34","v":1},{"$f":"Timing!ER34","v":1},{"$f":"Timing!ES34","v":1},{"$f":"Timing!ET34","v":1},{"$f":"Timing!EU34","v":1},{"$f":"Timing!EV34","v":1},{"$f":"Timing!EW34","v":1},{"$f":"Timing!EX34","v":1},{"$f":"Timing!EY34","v":1},{"$f":"Timing!EZ34","v":1},{"$f":"Timing!FA34","v":1},{"$f":"Timing!FB34","v":1},{"$f":"Timing!FC34","v":0},{"$f":"Timing!FD34","v":0},{"$f":"Timing!FE34","v":0},{"$f":"Timing!FF34","v":0},{"$f":"Timing!FG34","v":0},{"$f":"Timing!FH34","v":0},{"$f":"Timing!FI34","v":0},{"$f":"Timing!FJ34","v":0},{"$f":"Timing!FK34","v":0},{"$f":"Timing!FL34","v":0},{"$f":"Timing!FM34","v":0},{"$f":"Timing!FN34","v":0},{"$f":"Timing!FO34","v":0},{"$f":"Timing!FP34","v":0},{"$f":"Timing!FQ34","v":0},{"$f":"Timing!FR34","v":0},{"$f":"Timing!FS34","v":0},{"$f":"Timing!FT34","v":0},{"$f":"Timing!FU34","v":0}]
[]
[null,null,null,"Transferred variables"]
[null,null,null,"Total  Periodic Capital Expenditure","USD '000",null,null,null,{"$f":"SUM(J20:FW20)","v":292950},{"$f":"'Partnership Pre-tax Cash Flow'!I120","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!J120","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!K120","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!L120","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!M120","v":73237.5},{"$f":"'Partnership Pre-tax Cash Flow'!N120","v":73237.5},{"$f":"'Partnership Pre-tax Cash Flow'!O120","v":73237.5},{"$f":"'Partnership Pre-tax Cash Flow'!P120","v":73237.5},{"$f":"'Partnership Pre-tax Cash Flow'!Q120","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!R120","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!S120","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!T120","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!U120","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!V120","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!W120","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!X120","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!Y120","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!Z120","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!AA120","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!AB120","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!AC120","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!AD120","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!AE120","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!AF120","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!AG120","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!AH120","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!AI120","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!AJ120","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!AK120","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!AL120","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!AM120","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!AN120","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!AO120","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!AP120","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!AQ120","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!AR120","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!AS120","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!AT120","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!AU120","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!AV120","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!AW120","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!AX120","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!AY120","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!AZ120","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!BA120","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!BB120","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!BC120","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!BD120","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!BE120","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!BF120","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!BG120","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!BH120","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!BI120","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!BJ120","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!BK120","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!BL120","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!BM120","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!BN120","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!BO120","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!BP120","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!BQ120","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!BR120","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!BS120","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!BT120","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!BU120","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!BV120","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!BW120","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!BX120","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!BY120","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!BZ120","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!CA120","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!CB120","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!CC120","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!CD120","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!CE120","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!CF120","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!CG120","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!CH120","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!CI120","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!CJ120","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!CK120","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!CL120","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!CM120","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!CN120","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!CO120","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!CP120","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!CQ120","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!CR120","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!CS120","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!CT120","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!CU120","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!CV120","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!CW120","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!CX120","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!CY120","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!CZ120","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!DA120","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!DB120","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!DC120","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!DD120","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!DE120","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!DF120","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!DG120","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!DH120","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!DI120","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!DJ120","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!DK120","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!DL120","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!DM120","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!DN120","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!DO120","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!DP120","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!DQ120","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!DR120","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!DS120","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!DT120","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!DU120","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!DV120","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!DW120","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!DX120","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!DY120","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!DZ120","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!EA120","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!EB120","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!EC120","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!ED120","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!EE120","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!EF120","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!EG120","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!EH120","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!EI120","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!EJ120","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!EK120","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!EL120","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!EM120","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!EN120","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!EO120","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!EP120","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!EQ120","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!ER120","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!ES120","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!ET120","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!EU120","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!EV120","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!EW120","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!EX120","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!EY120","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!EZ120","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!FA120","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!FB120","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!FC120","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!FD120","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!FE120","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!FF120","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!FG120","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!FH120","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!FI120","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!FJ120","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!FK120","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!FL120","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!FM120","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!FN120","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!FO120","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!FP120","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!FQ120","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!FR120","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!FS120","v":0}]
[null,null,null,"EBITDA","USD '000",null,null,null,null,{"$f":"'Partnership Pre-tax Cash Flow'!I102","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!J102","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!K102","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!L102","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!M102","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!N102","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!O102","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!P102","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!Q102","v":-781.00142077800547},{"$f":"'Partnership Pre-tax Cash Flow'!R102","v":-781.81938098913815},{"$f":"'Partnership Pre-tax Cash Flow'!S102","v":-782.64140068082827},{"$f":"'Partnership Pre-tax Cash Flow'!T102","v":-783.46749999999997},{"$f":"'Partnership Pre-tax Cash Flow'!U102","v":-784.29769919356556},{"$f":"'Partnership Pre-tax Cash Flow'!V102","v":-785.13201860892093},{"$f":"'Partnership Pre-tax Cash Flow'!W102","v":-785.97047869444486},{"$f":"'Partnership Pre-tax Cash Flow'!X102","v":-786.81310000000008},{"$f":"'Partnership Pre-tax Cash Flow'!Y102","v":-787.65990317743695},{"$f":"'Partnership Pre-tax Cash Flow'!Z102","v":-788.51090898109942},{"$f":"'Partnership Pre-tax Cash Flow'!AA102","v":-789.36613826833377},{"$f":"'Partnership Pre-tax Cash Flow'!AB102","v":-790.22561200000018},{"$f":"'Partnership Pre-tax Cash Flow'!AC102","v":-791.08935124098571},{"$f":"'Partnership Pre-tax Cash Flow'!AD102","v":-791.95737716072142},{"$f":"'Partnership Pre-tax Cash Flow'!AE102","v":-792.82971103370051},{"$f":"'Partnership Pre-tax Cash Flow'!AF102","v":-793.70637424000029},{"$f":"'Partnership Pre-tax Cash Flow'!AG102","v":-817.06111465478295},{"$f":"'Partnership Pre-tax Cash Flow'!AH102","v":-817.94650109291342},{"$f":"'Partnership Pre-tax Cash Flow'!AI102","v":-818.83628164335209},{"$f":"'Partnership Pre-tax Cash Flow'!AJ102","v":-819.73047811377774},{"$f":"'Partnership Pre-tax Cash Flow'!AK102","v":-821.08196925774632},{"$f":"'Partnership Pre-tax Cash Flow'!AL102","v":-821.98506342463929},{"$f":"'Partnership Pre-tax Cash Flow'!AM102","v":-822.89263958608672},{"$f":"'Partnership Pre-tax Cash Flow'!AN102","v":-823.804719985921},{"$f":"'Partnership Pre-tax Cash Flow'!AO102","v":-825.18330910800591},{"$f":"'Partnership Pre-tax Cash Flow'!AP102","v":-826.10446515823685},{"$f":"'Partnership Pre-tax Cash Flow'!AQ102","v":-827.03019284291327},{"$f":"'Partnership Pre-tax Cash Flow'!AR102","v":-827.96051485074418},{"$f":"'Partnership Pre-tax Cash Flow'!AS102","v":-829.36674528387016},{"$f":"'Partnership Pre-tax Cash Flow'!AT102","v":-830.3063244551056},{"$f":"'Partnership Pre-tax Cash Flow'!AU102","v":-831.25056669347555},{"$f":"'Partnership Pre-tax Cash Flow'!AV102","v":-832.19949514146299},{"$f":"'Partnership Pre-tax Cash Flow'!AW102","v":-833.63392111288681},{"$f":"'Partnership Pre-tax Cash Flow'!AX102","v":-834.59229186754703},{"$f":"'Partnership Pre-tax Cash Flow'!AY102","v":-835.55541895068427},{"$f":"'Partnership Pre-tax Cash Flow'!AZ102","v":-836.52332596763154},{"$f":"'Partnership Pre-tax Cash Flow'!BA102","v":-837.98651281738682},{"$f":"'Partnership Pre-tax Cash Flow'!BB102","v":-838.96405098714024},{"$f":"'Partnership Pre-tax Cash Flow'!BC102","v":-839.94644061194026},{"$f":"'Partnership Pre-tax Cash Flow'!BD102","v":-840.93370576922644},{"$f":"'Partnership Pre-tax Cash Flow'!BE102","v":-842.42623017294795},{"$f":"'Partnership Pre-tax Cash Flow'!BF102","v":-843.42331910609641},{"$f":"'Partnership Pre-tax Cash Flow'!BG102","v":-844.42535652339257},{"$f":"'Partnership Pre-tax Cash Flow'!BH102","v":-845.43236698382441},{"$f":"'Partnership Pre-tax Cash Flow'!BI102","v":-846.95481718004044},{"$f":"'Partnership Pre-tax Cash Flow'!BJ102","v":-847.97184789185189},{"$f":"'Partnership Pre-tax Cash Flow'!BK102","v":-848.99392605749392},{"$f":"'Partnership Pre-tax Cash Flow'!BL102","v":-850.02107672713441},{"$f":"'Partnership Pre-tax Cash Flow'!BM102","v":-851.57405274911662},{"$f":"'Partnership Pre-tax Cash Flow'!BN102","v":-852.61142407516422},{"$f":"'Partnership Pre-tax Cash Flow'!BO102","v":-853.65394380411908},{"$f":"'Partnership Pre-tax Cash Flow'!BP102","v":-854.70163748715242},{"$f":"'Partnership Pre-tax Cash Flow'!BQ102","v":-856.28575139941449},{"$f":"'Partnership Pre-tax Cash Flow'!BR102","v":-857.34387015198308},{"$f":"'Partnership Pre-tax Cash Flow'!BS102","v":-858.4072402755171},{"$f":"'Partnership Pre-tax Cash Flow'!BT102","v":-859.47588783221113},{"$f":"'Partnership Pre-tax Cash Flow'!BU102","v":-861.09176397175042},{"$f":"'Partnership Pre-tax Cash Flow'!BV102","v":-862.1710450993703},{"$f":"'Partnership Pre-tax Cash Flow'!BW102","v":-863.2556826253749},{"$f":"'Partnership Pre-tax Cash Flow'!BX102","v":-864.34570313320296},{"$f":"'Partnership Pre-tax Cash Flow'!BY102","v":-865.99397835557784},{"$f":"'Partnership Pre-tax Cash Flow'!BZ102","v":-867.09484510575021},{"$f":"'Partnership Pre-tax Cash Flow'!CA102","v":-868.20117538227487},{"$f":"'Partnership Pre-tax Cash Flow'!CB102","v":-869.31299630025933},{"$f":"'Partnership Pre-tax Cash Flow'!CC102","v":-870.9943202306024},{"$f":"'Partnership Pre-tax Cash Flow'!CD102","v":-872.11720431577828},{"$f":"'Partnership Pre-tax Cash Flow'!CE102","v":-873.24566119783344},{"$f":"'Partnership Pre-tax Cash Flow'!CF102","v":-874.37971853417764},{"$f":"'Partnership Pre-tax Cash Flow'!CG102","v":-876.09475382324081},{"$f":"'Partnership Pre-tax Cash Flow'!CH102","v":-877.24009559012018},{"$f":"'Partnership Pre-tax Cash Flow'!CI102","v":-878.39112160981654},{"$f":"'Partnership Pre-tax Cash Flow'!CJ102","v":-879.5478600928875},{"$f":"'Partnership Pre-tax Cash Flow'!CK102","v":-881.29728267822202},{"$f":"'Partnership Pre-tax Cash Flow'!CL102","v":-882.46553128043888},{"$f":"'Partnership Pre-tax Cash Flow'!CM102","v":-883.63957782052921},{"$f":"'Partnership Pre-tax Cash Flow'!CN102","v":-884.81945107326169},{"$f":"'Partnership Pre-tax Cash Flow'!CO102","v":-886.6039504456345},{"$f":"'Partnership Pre-tax Cash Flow'!CP102","v":-887.79556401989578},{"$f":"'Partnership Pre-tax Cash Flow'!CQ102","v":-888.99309149078783},{"$f":"'Partnership Pre-tax Cash Flow'!CR102","v":-890.19656220857496},{"$f":"'Partnership Pre-tax Cash Flow'!CS102","v":-861.09231640106123},{"$f":"'Partnership Pre-tax Cash Flow'!CT102","v":-862.30776224680778},{"$f":"'Partnership Pre-tax Cash Flow'!CU102","v":-863.52924026711764},{"$f":"'Partnership Pre-tax Cash Flow'!CV102","v":-864.75678039926061},{"$f":"'Partnership Pre-tax Cash Flow'!CW102","v":-865.99041272908266},{"$f":"'Partnership Pre-tax Cash Flow'!CX102","v":-867.23016749174394},{"$f":"'Partnership Pre-tax Cash Flow'!CY102","v":-868.47607507246005},{"$f":"'Partnership Pre-tax Cash Flow'!CZ102","v":-869.72816600724582},{"$f":"'Partnership Pre-tax Cash Flow'!DA102","v":-870.98647098366428},{"$f":"'Partnership Pre-tax Cash Flow'!DB102","v":-872.25102084157891},{"$f":"'Partnership Pre-tax Cash Flow'!DC102","v":-873.52184657390933},{"$f":"'Partnership Pre-tax Cash Flow'!DD102","v":-874.79897932739073},{"$f":"'Partnership Pre-tax Cash Flow'!DE102","v":-876.08245040333759},{"$f":"'Partnership Pre-tax Cash Flow'!DF102","v":-877.37229125841054},{"$f":"'Partnership Pre-tax Cash Flow'!DG102","v":-878.66853350538759},{"$f":"'Partnership Pre-tax Cash Flow'!DH102","v":-879.97120891393865},{"$f":"'Partnership Pre-tax Cash Flow'!DI102","v":-881.28034941140436},{"$f":"'Partnership Pre-tax Cash Flow'!DJ102","v":-882.59598708357885},{"$f":"'Partnership Pre-tax Cash Flow'!DK102","v":-883.91815417549537},{"$f":"'Partnership Pre-tax Cash Flow'!DL102","v":-885.24688309221756},{"$f":"'Partnership Pre-tax Cash Flow'!DM102","v":-886.58220639963258},{"$f":"'Partnership Pre-tax Cash Flow'!DN102","v":-887.92415682525052},{"$f":"'Partnership Pre-tax Cash Flow'!DO102","v":-889.27276725900538},{"$f":"'Partnership Pre-tax Cash Flow'!DP102","v":-890.62807075406192},{"$f":"'Partnership Pre-tax Cash Flow'!DQ102","v":-891.99010052762526},{"$f":"'Partnership Pre-tax Cash Flow'!DR102","v":-893.35888996175549},{"$f":"'Partnership Pre-tax Cash Flow'!DS102","v":-894.73447260418561},{"$f":"'Partnership Pre-tax Cash Flow'!DT102","v":-896.1168821691432},{"$f":"'Partnership Pre-tax Cash Flow'!DU102","v":-897.50615253817796},{"$f":"'Partnership Pre-tax Cash Flow'!DV102","v":-898.90231776099085},{"$f":"'Partnership Pre-tax Cash Flow'!DW102","v":-900.30541205626946},{"$f":"'Partnership Pre-tax Cash Flow'!DX102","v":-901.71546981252618},{"$f":"'Partnership Pre-tax Cash Flow'!DY102","v":-903.13252558894146},{"$f":"'Partnership Pre-tax Cash Flow'!DZ102","v":-904.55661411621065},{"$f":"'Partnership Pre-tax Cash Flow'!EA102","v":-905.98777029739483},{"$f":"'Partnership Pre-tax Cash Flow'!EB102","v":-907.42602920877675},{"$f":"'Partnership Pre-tax Cash Flow'!EC102","v":-908.87142610072044},{"$f":"'Partnership Pre-tax Cash Flow'!ED102","v":-910.32399639853497},{"$f":"'Partnership Pre-tax Cash Flow'!EE102","v":-911.78377570334283},{"$f":"'Partnership Pre-tax Cash Flow'!EF102","v":-913.25079979295242},{"$f":"'Partnership Pre-tax Cash Flow'!EG102","v":-914.72510462273488},{"$f":"'Partnership Pre-tax Cash Flow'!EH102","v":-916.20672632650576},{"$f":"'Partnership Pre-tax Cash Flow'!EI102","v":-917.69570121740969},{"$f":"'Partnership Pre-tax Cash Flow'!EJ102","v":-919.19206578881153},{"$f":"'Partnership Pre-tax Cash Flow'!EK102","v":-920.69585671518962},{"$f":"'Partnership Pre-tax Cash Flow'!EL102","v":-922.20711085303594},{"$f":"'Partnership Pre-tax Cash Flow'!EM102","v":-923.72586524175802},{"$f":"'Partnership Pre-tax Cash Flow'!EN102","v":-925.25215710458781},{"$f":"'Partnership Pre-tax Cash Flow'!EO102","v":-926.78602384949363},{"$f":"'Partnership Pre-tax Cash Flow'!EP102","v":-928.32750307009678},{"$f":"'Partnership Pre-tax Cash Flow'!EQ102","v":-929.87663254659321},{"$f":"'Partnership Pre-tax Cash Flow'!ER102","v":-931.43345024667963},{"$f":"'Partnership Pre-tax Cash Flow'!ES102","v":-932.99799432648354},{"$f":"'Partnership Pre-tax Cash Flow'!ET102","v":-934.5703031314988},{"$f":"'Partnership Pre-tax Cash Flow'!EU102","v":-936.15041519752526},{"$f":"'Partnership Pre-tax Cash Flow'!EV102","v":-937.73836925161334},{"$f":"'Partnership Pre-tax Cash Flow'!EW102","v":-939.33420421301332},{"$f":"'Partnership Pre-tax Cash Flow'!EX102","v":-940.93795919412878},{"$f":"'Partnership Pre-tax Cash Flow'!EY102","v":-942.54967350147581},{"$f":"'Partnership Pre-tax Cash Flow'!EZ102","v":-944.16938663664575},{"$f":"'Partnership Pre-tax Cash Flow'!FA102","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!FB102","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!FC102","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!FD102","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!FE102","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!FF102","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!FG102","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!FH102","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!FI102","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!FJ102","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!FK102","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!FL102","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!FM102","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!FN102","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!FO102","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!FP102","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!FQ102","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!FR102","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!FS102","v":0}]
[]
[null,null,"ITC"]
[null,null,null,"ITC period","Flag",{"$f":"EDATE(Op_start,0)","v":"2022-01-01"},null,null,{"$f":"SUM(J24:FW24)","v":1},{"$f":"(J2=$F$24)*1","v":0},0,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(AP2=$F$24)*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(BV2=$F$24)*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(DB2=$F$24)*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(EH2=$F$24)*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(FN2=$F$24)*1","v":0},0,0,0,0,0,0]
[null,null,null,"Total Basis at COD without Writeup","USD '000",{"$f":"I20","v":292950},null,null,{"$f":"SUM(J25:FW25)","v":292950},{"$f":"$F$25*J24","v":0},{"$f":"$F$25*K24","v":0},0,0,0,0,0,0,292950,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$25*BW24","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$25*EI24","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"% eligible","%",{"$f":"'Inputs - Tax'!E38","v":0.96},null,null,null,{"$f":"J25*$F$26","v":0},{"$f":"K25*$F$26","v":0},0,0,0,0,0,0,281232,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BW25*$F$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EI25*$F$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"ITC % of capex","%",{"$f":"'Inputs - Tax'!E37","v":0.3},null,null,null,{"$f":"$F$27","v":0.3},{"$f":"$F$27","v":0.3},0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,{"$f":"$F$27","v":0.3},0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,{"$f":"$F$27","v":0.3},0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3]
[null,null,null,"ITC Basis with Step-up","USD '000",{"$f":"1+'Inputs - Tax'!E41","v":1.25},null,null,{"$f":"SUM(J28:XFD28)","v":0}]
[]
[null,null,null,"Total ITC","USD '000",null,null,null,{"$f":"SUM(J30:FT30)","v":0}]
[null,null,null,"Tax basis reduction from ITC","USD '000",{"$f":"'Inputs - Tax'!E31","v":0.5},null,null,{"$f":"SUM(J31:FT31)","v":0},{"$f":"$F$31*J30","v":0},0,0,0,0,0,0,0,{"$f":"$F$31*R30","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$31*AP30","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$31*BV30","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$31*DB30","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$31*EH30","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$31*FN30","v":0},0,0,0,0,0,0]
[]
[null,null,"Depreciation"]
[null,null,null,"Age in quarters","Flag",null,null,null,null,{"$f":"I34+J6","v":0},{"$f":"J34+K6","v":0},0,0,0,0,0,0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,50,51,52,53,54,55,56,57,{"$f":"BV34+BW6","v":58},59,60,61,62,63,64,65,66,67,68,69,70,71,72,73,74,75,76,77,78,79,80,81,82,83,84,85,86,87,88,89,90,91,92,93,94,95,96,97,98,99,100,101,102,103,104,105,106,107,108,109,110,111,112,113,114,115,116,117,118,119,120,121,{"$f":"EH34+EI6","v":122},123,124,125,126,127,128,129,130,131,132,133,134,135,136,137,138,139,140,140,140,140,140,140,140,140,140,140,140,140,140,140,140,140,140,140,140,140]
[null,null,null,"Age in years","Flag",null,null,null,null,{"$f":"ROUNDUP(J34/Quarters,0)","v":0},0,0,0,0,0,0,0,1,1,1,1,2,2,2,2,3,3,3,3,4,4,4,4,5,5,5,5,6,6,6,6,{"$f":"ROUNDUP(AP34/Quarters,0)","v":7},7,7,7,8,8,8,8,9,9,9,9,10,10,10,10,11,11,11,11,12,12,12,12,13,13,13,13,14,14,14,14,{"$f":"ROUNDUP(BV34/Quarters,0)","v":15},15,15,15,16,16,16,16,17,17,17,17,18,18,18,18,19,19,19,19,20,20,20,20,21,21,21,21,22,22,22,22,{"$f":"ROUNDUP(DB34/Quarters,0)","v":23},23,23,23,24,24,24,24,25,25,25,25,26,26,26,26,27,27,27,27,28,28,28,28,29,29,29,29,30,30,30,30,{"$f":"ROUNDUP(EH34/Quarters,0)","v":31},31,31,31,32,32,32,32,33,33,33,33,34,34,34,34,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,{"$f":"ROUNDUP(FN34/Quarters,0)","v":35},35,35,35,35,35,35]
[null,null,null,"Annual depreciation rate - 5 year property","%"]
[null,null,null,"Quarterly depreciation rate - 5 year property","%",null,null,null,{"$f":"SUM(J37:XFD37)","v":0}]
[null,null,null,"Development Fee Write-up",null,{"$f":"'Inputs - Tax'!E41","v":0.25},null,null,{"$f":"SUM(J38:XFD38)","v":73237.5},{"$f":"$F$38*J25","v":0},{"$f":"$F$38*K25","v":0},0,0,0,0,0,0,73237.5,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$38*BW25","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$38*EI25","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Total tax basis with Development Fee at COD","USD '000",{"$f":"'Inputs - Tax'!E41+1","v":1.25},null,null,null,{"$f":"J38+J25","v":0},{"$f":"K38+K25","v":0},0,0,0,0,0,0,366187.5,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BW38+BW25","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EI38+EI25","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Total Tax Basis for Deprecation","USD '000",null,null,null,null,{"$f":"I40+J39","v":0},{"$f":"J40+K39","v":0},0,0,0,0,0,0,366187.5,366187.5,366187.5,366187.5,366187.5,366187.5,366187.5,366187.5,366187.5,366187.5,366187.5,366187.5,366187.5,366187.5,366187.5,366187.5,366187.5,366187.5,366187.5,366187.5,366187.5,366187.5,366187.5,366187.5,366187.5,366187.5,366187.5,366187.5,366187.5,366187.5,366187.5,366187.5,366187.5,366187.5,366187.5,366187.5,366187.5,366187.5,366187.5,366187.5,366187.5,366187.5,366187.5,366187.5,366187.5,366187.5,366187.5,366187.5,366187.5,366187.5,366187.5,366187.5,366187.5,366187.5,366187.5,366187.5,366187.5,{"$f":"BV40+BW39","v":366187.5},366187.5,366187.5,366187.5,366187.5,366187.5,366187.5,366187.5,366187.5,366187.5,366187.5,366187.5,366187.5,366187.5,366187.5,366187.5,366187.5,366187.5,366187.5,366187.5,366187.5,366187.5,366187.5,366187.5,366187.5,366187.5,366187.5,366187.5,366187.5,366187.5,366187.5,366187.5,366187.5,366187.5,366187.5,366187.5,366187.5,366187.5,366187.5,366187.5,366187.5,366187.5,366187.5,366187.5,366187.5,366187.5,366187.5,366187.5,366187.5,366187.5,366187.5,366187.5,366187.5,366187.5,366187.5,366187.5,366187.5,366187.5,366187.5,366187.5,366187.5,366187.5,366187.5,366187.5,{"$f":"EH40+EI39","v":366187.5},366187.5,366187.5,366187.5,366187.5,366187.5,366187.5,366187.5,366187.5,366187.5,366187.5,366187.5,366187.5,366187.5,366187.5,366187.5,366187.5,366187.5,366187.5,366187.5,366187.5,366187.5,366187.5,366187.5,366187.5,366187.5,366187.5,366187.5,366187.5,366187.5,366187.5,366187.5,366187.5,366187.5,366187.5,366187.5,366187.5,366187.5]
[]
[null,null,null,"% of property for 5 years",null,{"$f":"'Inputs - Tax'!E38","v":0.96},null,null,null,{"$f":"J40*$F$42","v":0},{"$f":"K40*$F$42","v":0},0,0,0,0,0,0,351540,351540,351540,351540,351540,351540,351540,351540,351540,351540,351540,351540,351540,351540,351540,351540,351540,351540,351540,351540,351540,351540,351540,351540,351540,351540,351540,351540,351540,351540,351540,351540,351540,351540,351540,351540,351540,351540,351540,351540,351540,351540,351540,351540,351540,351540,351540,351540,351540,351540,351540,351540,351540,351540,351540,351540,351540,{"$f":"BW40*$F$42","v":351540},351540,351540,351540,351540,351540,351540,351540,351540,351540,351540,351540,351540,351540,351540,351540,351540,351540,351540,351540,351540,351540,351540,351540,351540,351540,351540,351540,351540,351540,351540,351540,351540,351540,351540,351540,351540,351540,351540,351540,351540,351540,351540,351540,351540,351540,351540,351540,351540,351540,351540,351540,351540,351540,351540,351540,351540,351540,351540,351540,351540,351540,351540,351540,{"$f":"EI40*$F$42","v":351540},351540,351540,351540,351540,351540,351540,351540,351540,351540,351540,351540,351540,351540,351540,351540,351540,351540,351540,351540,351540,351540,351540,351540,351540,351540,351540,351540,351540,351540,351540,351540,351540,351540,351540,351540,351540,351540]
[null,null,null,"Less 50% of ITC","%",null,null,null,null,{"$f":"I43+J31","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AO43+AP31","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BU43+BV31","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"DA43+DB31","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EG43+EH31","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"FM43+FN31","v":0},0,0,0,0,0,0]
[null,null,null,"Net tax basis","USD '000"]
[null,null,null,"Tax depreciation - 5 years","USD '000",null,null,null,{"$f":"SUM(J45:XFD45)","v":0}]
[]
[null,null,null,"Tax basis for 15 year property","USD '000",{"$f":"1-F42","v":4.0000000000000036E-2},null,null,null,{"$f":"J40*$F$47","v":0},{"$f":"K40*$F$47","v":0},0,0,0,0,0,0,14647.500000000013,14647.500000000013,14647.500000000013,14647.500000000013,14647.500000000013,14647.500000000013,14647.500000000013,14647.500000000013,14647.500000000013,14647.500000000013,14647.500000000013,14647.500000000013,14647.500000000013,14647.500000000013,14647.500000000013,14647.500000000013,14647.500000000013,14647.500000000013,14647.500000000013,14647.500000000013,14647.500000000013,14647.500000000013,14647.500000000013,14647.500000000013,14647.500000000013,14647.500000000013,14647.500000000013,14647.500000000013,14647.500000000013,14647.500000000013,14647.500000000013,14647.500000000013,14647.500000000013,14647.500000000013,14647.500000000013,14647.500000000013,14647.500000000013,14647.500000000013,14647.500000000013,14647.500000000013,14647.500000000013,14647.500000000013,14647.500000000013,14647.500000000013,14647.500000000013,14647.500000000013,14647.500000000013,14647.500000000013,14647.500000000013,14647.500000000013,14647.500000000013,14647.500000000013,14647.500000000013,14647.500000000013,14647.500000000013,14647.500000000013,14647.500000000013,{"$f":"BW40*$F$47","v":14647.500000000013},14647.500000000013,14647.500000000013,14647.500000000013,14647.500000000013,14647.500000000013,14647.500000000013,14647.500000000013,14647.500000000013,14647.500000000013,14647.500000000013,14647.500000000013,14647.500000000013,14647.500000000013,14647.500000000013,14647.500000000013,14647.500000000013,14647.500000000013,14647.500000000013,14647.500000000013,14647.500000000013,14647.500000000013,14647.500000000013,14647.500000000013,14647.500000000013,14647.500000000013,14647.500000000013,14647.500000000013,14647.500000000013,14647.500000000013,14647.500000000013,14647.500000000013,14647.500000000013,14647.500000000013,14647.500000000013,14647.500000000013,14647.500000000013,14647.500000000013,14647.500000000013,14647.500000000013,14647.500000000013,14647.500000000013,14647.500000000013,14647.500000000013,14647.500000000013,14647.500000000013,14647.500000000013,14647.500000000013,14647.500000000013,14647.500000000013,14647.500000000013,14647.500000000013,14647.500000000013,14647.500000000013,14647.500000000013,14647.500000000013,14647.500000000013,14647.500000000013,14647.500000000013,14647.500000000013,14647.500000000013,14647.500000000013,14647.500000000013,14647.500000000013,{"$f":"EI40*$F$47","v":14647.500000000013},14647.500000000013,14647.500000000013,14647.500000000013,14647.500000000013,14647.500000000013,14647.500000000013,14647.500000000013,14647.500000000013,14647.500000000013,14647.500000000013,14647.500000000013,14647.500000000013,14647.500000000013,14647.500000000013,14647.500000000013,14647.500000000013,14647.500000000013,14647.500000000013,14647.500000000013,14647.500000000013,14647.500000000013,14647.500000000013,14647.500000000013,14647.500000000013,14647.500000000013,14647.500000000013,14647.500000000013,14647.500000000013,14647.500000000013,14647.500000000013,14647.500000000013,14647.500000000013,14647.500000000013,14647.500000000013,14647.500000000013,14647.500000000013,14647.500000000013]
[null,null,null,"Annual depreciation rate - 15 year property","%",null,null,null,null,{"$f":"LOOKUP(J35,'Inputs - Tax'!22:22,'Inputs - Tax'!24:24)","v":0},{"$f":"LOOKUP(K35,'Inputs - Tax'!22:22,'Inputs - Tax'!24:24)","v":0},{"$f":"LOOKUP(L35,'Inputs - Tax'!22:22,'Inputs - Tax'!24:24)","v":0},{"$f":"LOOKUP(M35,'Inputs - Tax'!22:22,'Inputs - Tax'!24:24)","v":0},{"$f":"LOOKUP(N35,'Inputs - Tax'!22:22,'Inputs - Tax'!24:24)","v":0},{"$f":"LOOKUP(O35,'Inputs - Tax'!22:22,'Inputs - Tax'!24:24)","v":0},{"$f":"LOOKUP(P35,'Inputs - Tax'!22:22,'Inputs - Tax'!24:24)","v":0},{"$f":"LOOKUP(Q35,'Inputs - Tax'!22:22,'Inputs - Tax'!24:24)","v":0},{"$f":"LOOKUP(R35,'Inputs - Tax'!22:22,'Inputs - Tax'!24:24)","v":0.05},{"$f":"LOOKUP(S35,'Inputs - Tax'!22:22,'Inputs - Tax'!24:24)","v":0.05},{"$f":"LOOKUP(T35,'Inputs - Tax'!22:22,'Inputs - Tax'!24:24)","v":0.05},{"$f":"LOOKUP(U35,'Inputs - Tax'!22:22,'Inputs - Tax'!24:24)","v":0.05},{"$f":"LOOKUP(V35,'Inputs - Tax'!22:22,'Inputs - Tax'!24:24)","v":9.5000000000000001E-2},{"$f":"LOOKUP(W35,'Inputs - Tax'!22:22,'Inputs - Tax'!24:24)","v":9.5000000000000001E-2},{"$f":"LOOKUP(X35,'Inputs - Tax'!22:22,'Inputs - Tax'!24:24)","v":9.5000000000000001E-2},{"$f":"LOOKUP(Y35,'Inputs - Tax'!22:22,'Inputs - Tax'!24:24)","v":9.5000000000000001E-2},{"$f":"LOOKUP(Z35,'Inputs - Tax'!22:22,'Inputs - Tax'!24:24)","v":8.5500000000000007E-2},{"$f":"LOOKUP(AA35,'Inputs - Tax'!22:22,'Inputs - Tax'!24:24)","v":8.5500000000000007E-2},{"$f":"LOOKUP(AB35,'Inputs - Tax'!22:22,'Inputs - Tax'!24:24)","v":8.5500000000000007E-2},{"$f":"LOOKUP(AC35,'Inputs - Tax'!22:22,'Inputs - Tax'!24:24)","v":8.5500000000000007E-2},{"$f":"LOOKUP(AD35,'Inputs - Tax'!22:22,'Inputs - Tax'!24:24)","v":7.6999999999999999E-2},{"$f":"LOOKUP(AE35,'Inputs - Tax'!22:22,'Inputs - Tax'!24:24)","v":7.6999999999999999E-2},{"$f":"LOOKUP(AF35,'Inputs - Tax'!22:22,'Inputs - Tax'!24:24)","v":7.6999999999999999E-2},{"$f":"LOOKUP(AG35,'Inputs - Tax'!22:22,'Inputs - Tax'!24:24)","v":7.6999999999999999E-2},{"$f":"LOOKUP(AH35,'Inputs - Tax'!22:22,'Inputs - Tax'!24:24)","v":6.93E-2},{"$f":"LOOKUP(AI35,'Inputs - Tax'!22:22,'Inputs - Tax'!24:24)","v":6.93E-2},{"$f":"LOOKUP(AJ35,'Inputs - Tax'!22:22,'Inputs - Tax'!24:24)","v":6.93E-2},{"$f":"LOOKUP(AK35,'Inputs - Tax'!22:22,'Inputs - Tax'!24:24)","v":6.93E-2},{"$f":"LOOKUP(AL35,'Inputs - Tax'!22:22,'Inputs - Tax'!24:24)","v":6.2300000000000001E-2},{"$f":"LOOKUP(AM35,'Inputs - Tax'!22:22,'Inputs - Tax'!24:24)","v":6.2300000000000001E-2},{"$f":"LOOKUP(AN35,'Inputs - Tax'!22:22,'Inputs - Tax'!24:24)","v":6.2300000000000001E-2},{"$f":"LOOKUP(AO35,'Inputs - Tax'!22:22,'Inputs - Tax'!24:24)","v":6.2300000000000001E-2},{"$f":"LOOKUP(AP35,'Inputs - Tax'!22:22,'Inputs - Tax'!24:24)","v":5.8999999999999997E-2},{"$f":"LOOKUP(AQ35,'Inputs - Tax'!22:22,'Inputs - Tax'!24:24)","v":5.8999999999999997E-2},{"$f":"LOOKUP(AR35,'Inputs - Tax'!22:22,'Inputs - Tax'!24:24)","v":5.8999999999999997E-2},{"$f":"LOOKUP(AS35,'Inputs - Tax'!22:22,'Inputs - Tax'!24:24)","v":5.8999999999999997E-2},{"$f":"LOOKUP(AT35,'Inputs - Tax'!22:22,'Inputs - Tax'!24:24)","v":5.8999999999999997E-2},{"$f":"LOOKUP(AU35,'Inputs - Tax'!22:22,'Inputs - Tax'!24:24)","v":5.8999999999999997E-2},{"$f":"LOOKUP(AV35,'Inputs - Tax'!22:22,'Inputs - Tax'!24:24)","v":5.8999999999999997E-2},{"$f":"LOOKUP(AW35,'Inputs - Tax'!22:22,'Inputs - Tax'!24:24)","v":5.8999999999999997E-2},{"$f":"LOOKUP(AX35,'Inputs - Tax'!22:22,'Inputs - Tax'!24:24)","v":5.91E-2},{"$f":"LOOKUP(AY35,'Inputs - Tax'!22:22,'Inputs - Tax'!24:24)","v":5.91E-2},{"$f":"LOOKUP(AZ35,'Inputs - Tax'!22:22,'Inputs - Tax'!24:24)","v":5.91E-2},{"$f":"LOOKUP(BA35,'Inputs - Tax'!22:22,'Inputs - Tax'!24:24)","v":5.91E-2},{"$f":"LOOKUP(BB35,'Inputs - Tax'!22:22,'Inputs - Tax'!24:24)","v":5.8999999999999997E-2},{"$f":"LOOKUP(BC35,'Inputs - Tax'!22:22,'Inputs - Tax'!24:24)","v":5.8999999999999997E-2},{"$f":"LOOKUP(BD35,'Inputs - Tax'!22:22,'Inputs - Tax'!24:24)","v":5.8999999999999997E-2},{"$f":"LOOKUP(BE35,'Inputs - Tax'!22:22,'Inputs - Tax'!24:24)","v":5.8999999999999997E-2},{"$f":"LOOKUP(BF35,'Inputs - Tax'!22:22,'Inputs - Tax'!24:24)","v":5.91E-2},{"$f":"LOOKUP(BG35,'Inputs - Tax'!22:22,'Inputs - Tax'!24:24)","v":5.91E-2},{"$f":"LOOKUP(BH35,'Inputs - Tax'!22:22,'Inputs - Tax'!24:24)","v":5.91E-2},{"$f":"LOOKUP(BI35,'Inputs - Tax'!22:22,'Inputs - Tax'!24:24)","v":5.91E-2},{"$f":"LOOKUP(BJ35,'Inputs - Tax'!22:22,'Inputs - Tax'!24:24)","v":5.8999999999999997E-2},{"$f":"LOOKUP(BK35,'Inputs - Tax'!22:22,'Inputs - Tax'!24:24)","v":5.8999999999999997E-2},{"$f":"LOOKUP(BL35,'Inputs - Tax'!22:22,'Inputs - Tax'!24:24)","v":5.8999999999999997E-2},{"$f":"LOOKUP(BM35,'Inputs - Tax'!22:22,'Inputs - Tax'!24:24)","v":5.8999999999999997E-2},{"$f":"LOOKUP(BN35,'Inputs - Tax'!22:22,'Inputs - Tax'!24:24)","v":5.91E-2},{"$f":"LOOKUP(BO35,'Inputs - Tax'!22:22,'Inputs - Tax'!24:24)","v":5.91E-2},{"$f":"LOOKUP(BP35,'Inputs - Tax'!22:22,'Inputs - Tax'!24:24)","v":5.91E-2},{"$f":"LOOKUP(BQ35,'Inputs - Tax'!22:22,'Inputs - Tax'!24:24)","v":5.91E-2},{"$f":"LOOKUP(BR35,'Inputs - Tax'!22:22,'Inputs - Tax'!24:24)","v":5.8999999999999997E-2},{"$f":"LOOKUP(BS35,'Inputs - Tax'!22:22,'Inputs - Tax'!24:24)","v":5.8999999999999997E-2},{"$f":"LOOKUP(BT35,'Inputs - Tax'!22:22,'Inputs - Tax'!24:24)","v":5.8999999999999997E-2},{"$f":"LOOKUP(BU35,'Inputs - Tax'!22:22,'Inputs - Tax'!24:24)","v":5.8999999999999997E-2},{"$f":"LOOKUP(BV35,'Inputs - Tax'!22:22,'Inputs - Tax'!24:24)","v":5.91E-2},{"$f":"LOOKUP(BW35,'Inputs - Tax'!22:22,'Inputs - Tax'!24:24)","v":5.91E-2},{"$f":"LOOKUP(BX35,'Inputs - Tax'!22:22,'Inputs - Tax'!24:24)","v":5.91E-2},{"$f":"LOOKUP(BY35,'Inputs - Tax'!22:22,'Inputs - Tax'!24:24)","v":5.91E-2},{"$f":"LOOKUP(BZ35,'Inputs - Tax'!22:22,'Inputs - Tax'!24:24)","v":2.9499999999999998E-2},{"$f":"LOOKUP(CA35,'Inputs - Tax'!22:22,'Inputs - Tax'!24:24)","v":2.9499999999999998E-2},{"$f":"LOOKUP(CB35,'Inputs - Tax'!22:22,'Inputs - Tax'!24:24)","v":2.9499999999999998E-2},{"$f":"LOOKUP(CC35,'Inputs - Tax'!22:22,'Inputs - Tax'!24:24)","v":2.9499999999999998E-2},{"$f":"LOOKUP(CD35,'Inputs - Tax'!22:22,'Inputs - Tax'!24:24)","v":0},{"$f":"LOOKUP(CE35,'Inputs - Tax'!22:22,'Inputs - Tax'!24:24)","v":0},{"$f":"LOOKUP(CF35,'Inputs - Tax'!22:22,'Inputs - Tax'!24:24)","v":0},{"$f":"LOOKUP(CG35,'Inputs - Tax'!22:22,'Inputs - Tax'!24:24)","v":0},{"$f":"LOOKUP(CH35,'Inputs - Tax'!22:22,'Inputs - Tax'!24:24)","v":0},{"$f":"LOOKUP(CI35,'Inputs - Tax'!22:22,'Inputs - Tax'!24:24)","v":0},{"$f":"LOOKUP(CJ35,'Inputs - Tax'!22:22,'Inputs - Tax'!24:24)","v":0},{"$f":"LOOKUP(CK35,'Inputs - Tax'!22:22,'Inputs - Tax'!24:24)","v":0},{"$f":"LOOKUP(CL35,'Inputs - Tax'!22:22,'Inputs - Tax'!24:24)","v":0},{"$f":"LOOKUP(CM35,'Inputs - Tax'!22:22,'Inputs - Tax'!24:24)","v":0},{"$f":"LOOKUP(CN35,'Inputs - Tax'!22:22,'Inputs - Tax'!24:24)","v":0},{"$f":"LOOKUP(CO35,'Inputs - Tax'!22:22,'Inputs - Tax'!24:24)","v":0},{"$f":"LOOKUP(CP35,'Inputs - Tax'!22:22,'Inputs - Tax'!24:24)","v":0},{"$f":"LOOKUP(CQ35,'Inputs - Tax'!22:22,'Inputs - Tax'!24:24)","v":0},{"$f":"LOOKUP(CR35,'Inputs - Tax'!22:22,'Inputs - Tax'!24:24)","v":0},{"$f":"LOOKUP(CS35,'Inputs - Tax'!22:22,'Inputs - Tax'!24:24)","v":0},{"$f":"LOOKUP(CT35,'Inputs - Tax'!22:22,'Inputs - Tax'!24:24)","v":0},{"$f":"LOOKUP(CU35,'Inputs - Tax'!22:22,'Inputs - Tax'!24:24)","v":0},{"$f":"LOOKUP(CV35,'Inputs - Tax'!22:22,'Inputs - Tax'!24:24)","v":0},{"$f":"LOOKUP(CW35,'Inputs - Tax'!22:22,'Inputs - Tax'!24:24)","v":0},{"$f":"LOOKUP(CX35,'Inputs - Tax'!22:22,'Inputs - Tax'!24:24)","v":0},{"$f":"LOOKUP(CY35,'Inputs - Tax'!22:22,'Inputs - Tax'!24:24)","v":0},{"$f":"LOOKUP(CZ35,'Inputs - Tax'!22:22,'Inputs - Tax'!24:24)","v":0},{"$f":"LOOKUP(DA35,'Inputs - Tax'!22:22,'Inputs - Tax'!24:24)","v":0},{"$f":"LOOKUP(DB35,'Inputs - Tax'!22:22,'Inputs - Tax'!24:24)","v":0},{"$f":"LOOKUP(DC35,'Inputs - Tax'!22:22,'Inputs - Tax'!24:24)","v":0},{"$f":"LOOKUP(DD35,'Inputs - Tax'!22:22,'Inputs - Tax'!24:24)","v":0},{"$f":"LOOKUP(DE35,'Inputs - Tax'!22:22,'Inputs - Tax'!24:24)","v":0},{"$f":"LOOKUP(DF35,'Inputs - Tax'!22:22,'Inputs - Tax'!24:24)","v":0},{"$f":"LOOKUP(DG35,'Inputs - Tax'!22:22,'Inputs - Tax'!24:24)","v":0},{"$f":"LOOKUP(DH35,'Inputs - Tax'!22:22,'Inputs - Tax'!24:24)","v":0},{"$f":"LOOKUP(DI35,'Inputs - Tax'!22:22,'Inputs - Tax'!24:24)","v":0},{"$f":"LOOKUP(DJ35,'Inputs - Tax'!22:22,'Inputs - Tax'!24:24)","v":0},{"$f":"LOOKUP(DK35,'Inputs - Tax'!22:22,'Inputs - Tax'!24:24)","v":0},{"$f":"LOOKUP(DL35,'Inputs - Tax'!22:22,'Inputs - Tax'!24:24)","v":0},{"$f":"LOOKUP(DM35,'Inputs - Tax'!22:22,'Inputs - Tax'!24:24)","v":0},{"$f":"LOOKUP(DN35,'Inputs - Tax'!22:22,'Inputs - Tax'!24:24)","v":0},{"$f":"LOOKUP(DO35,'Inputs - Tax'!22:22,'Inputs - Tax'!24:24)","v":0},{"$f":"LOOKUP(DP35,'Inputs - Tax'!22:22,'Inputs - Tax'!24:24)","v":0},{"$f":"LOOKUP(DQ35,'Inputs - Tax'!22:22,'Inputs - Tax'!24:24)","v":0},{"$f":"LOOKUP(DR35,'Inputs - Tax'!22:22,'Inputs - Tax'!24:24)","v":0},{"$f":"LOOKUP(DS35,'Inputs - Tax'!22:22,'Inputs - Tax'!24:24)","v":0},{"$f":"LOOKUP(DT35,'Inputs - Tax'!22:22,'Inputs - Tax'!24:24)","v":0},{"$f":"LOOKUP(DU35,'Inputs - Tax'!22:22,'Inputs - Tax'!24:24)","v":0},{"$f":"LOOKUP(DV35,'Inputs - Tax'!22:22,'Inputs - Tax'!24:24)","v":0},{"$f":"LOOKUP(DW35,'Inputs - Tax'!22:22,'Inputs - Tax'!24:24)","v":0},{"$f":"LOOKUP(DX35,'Inputs - Tax'!22:22,'Inputs - Tax'!24:24)","v":0},{"$f":"LOOKUP(DY35,'Inputs - Tax'!22:22,'Inputs - Tax'!24:24)","v":0},{"$f":"LOOKUP(DZ35,'Inputs - Tax'!22:22,'Inputs - Tax'!24:24)","v":0},{"$f":"LOOKUP(EA35,'Inputs - Tax'!22:22,'Inputs - Tax'!24:24)","v":0},{"$f":"LOOKUP(EB35,'Inputs - Tax'!22:22,'Inputs - Tax'!24:24)","v":0},{"$f":"LOOKUP(EC35,'Inputs - Tax'!22:22,'Inputs - Tax'!24:24)","v":0},{"$f":"LOOKUP(ED35,'Inputs - Tax'!22:22,'Inputs - Tax'!24:24)","v":0},{"$f":"LOOKUP(EE35,'Inputs - Tax'!22:22,'Inputs - Tax'!24:24)","v":0},{"$f":"LOOKUP(EF35,'Inputs - Tax'!22:22,'Inputs - Tax'!24:24)","v":0},{"$f":"LOOKUP(EG35,'Inputs - Tax'!22:22,'Inputs - Tax'!24:24)","v":0},{"$f":"LOOKUP(EH35,'Inputs - Tax'!22:22,'Inputs - Tax'!24:24)","v":0},{"$f":"LOOKUP(EI35,'Inputs - Tax'!22:22,'Inputs - Tax'!24:24)","v":0},{"$f":"LOOKUP(EJ35,'Inputs - Tax'!22:22,'Inputs - Tax'!24:24)","v":0},{"$f":"LOOKUP(EK35,'Inputs - Tax'!22:22,'Inputs - Tax'!24:24)","v":0},{"$f":"LOOKUP(EL35,'Inputs - Tax'!22:22,'Inputs - Tax'!24:24)","v":0},{"$f":"LOOKUP(EM35,'Inputs - Tax'!22:22,'Inputs - Tax'!24:24)","v":0},{"$f":"LOOKUP(EN35,'Inputs - Tax'!22:22,'Inputs - Tax'!24:24)","v":0},{"$f":"LOOKUP(EO35,'Inputs - Tax'!22:22,'Inputs - Tax'!24:24)","v":0},{"$f":"LOOKUP(EP35,'Inputs - Tax'!22:22,'Inputs - Tax'!24:24)","v":0},{"$f":"LOOKUP(EQ35,'Inputs - Tax'!22:22,'Inputs - Tax'!24:24)","v":0},{"$f":"LOOKUP(ER35,'Inputs - Tax'!22:22,'Inputs - Tax'!24:24)","v":0},{"$f":"LOOKUP(ES35,'Inputs - Tax'!22:22,'Inputs - Tax'!24:24)","v":0},{"$f":"LOOKUP(ET35,'Inputs - Tax'!22:22,'Inputs - Tax'!24:24)","v":0},{"$f":"LOOKUP(EU35,'Inputs - Tax'!22:22,'Inputs - Tax'!24:24)","v":0},{"$f":"LOOKUP(EV35,'Inputs - Tax'!22:22,'Inputs - Tax'!24:24)","v":0},{"$f":"LOOKUP(EW35,'Inputs - Tax'!22:22,'Inputs - Tax'!24:24)","v":0},{"$f":"LOOKUP(EX35,'Inputs - Tax'!22:22,'Inputs - Tax'!24:24)","v":0},{"$f":"LOOKUP(EY35,'Inputs - Tax'!22:22,'Inputs - Tax'!24:24)","v":0},{"$f":"LOOKUP(EZ35,'Inputs - Tax'!22:22,'Inputs - Tax'!24:24)","v":0},{"$f":"LOOKUP(FA35,'Inputs - Tax'!22:22,'Inputs - Tax'!24:24)","v":0},{"$f":"LOOKUP(FB35,'Inputs - Tax'!22:22,'Inputs - Tax'!24:24)","v":0},{"$f":"LOOKUP(FC35,'Inputs - Tax'!22:22,'Inputs - Tax'!24:24)","v":0},{"$f":"LOOKUP(FD35,'Inputs - Tax'!22:22,'Inputs - Tax'!24:24)","v":0},{"$f":"LOOKUP(FE35,'Inputs - Tax'!22:22,'Inputs - Tax'!24:24)","v":0},{"$f":"LOOKUP(FF35,'Inputs - Tax'!22:22,'Inputs - Tax'!24:24)","v":0},{"$f":"LOOKUP(FG35,'Inputs - Tax'!22:22,'Inputs - Tax'!24:24)","v":0},{"$f":"LOOKUP(FH35,'Inputs - Tax'!22:22,'Inputs - Tax'!24:24)","v":0},{"$f":"LOOKUP(FI35,'Inputs - Tax'!22:22,'Inputs - Tax'!24:24)","v":0},{"$f":"LOOKUP(FJ35,'Inputs - Tax'!22:22,'Inputs - Tax'!24:24)","v":0},{"$f":"LOOKUP(FK35,'Inputs - Tax'!22:22,'Inputs - Tax'!24:24)","v":0},{"$f":"LOOKUP(FL35,'Inputs - Tax'!22:22,'Inputs - Tax'!24:24)","v":0},{"$f":"LOOKUP(FM35,'Inputs - Tax'!22:22,'Inputs - Tax'!24:24)","v":0},{"$f":"LOOKUP(FN35,'Inputs - Tax'!22:22,'Inputs - Tax'!24:24)","v":0},{"$f":"LOOKUP(FO35,'Inputs - Tax'!22:22,'Inputs - Tax'!24:24)","v":0},{"$f":"LOOKUP(FP35,'Inputs - Tax'!22:22,'Inputs - Tax'!24:24)","v":0},{"$f":"LOOKUP(FQ35,'Inputs - Tax'!22:22,'Inputs - Tax'!24:24)","v":0},{"$f":"LOOKUP(FR35,'Inputs - Tax'!22:22,'Inputs - Tax'!24:24)","v":0},{"$f":"LOOKUP(FS35,'Inputs - Tax'!22:22,'Inputs - Tax'!24:24)","v":0},{"$f":"LOOKUP(FT35,'Inputs - Tax'!22:22,'Inputs - Tax'!24:24)","v":0}]
[null,null,null,"Quarterly depreciation rate - 15 year property","%",null,null,null,{"$f":"SUM(J49:XFD49)","v":1.0000000000000002},{"$f":"J48/4","v":0},{"$f":"K48/4","v":0},0,0,0,0,0,0,1.2500000000000001E-2,1.2500000000000001E-2,1.2500000000000001E-2,1.2500000000000001E-2,2.375E-2,2.375E-2,2.375E-2,2.375E-2,2.1375000000000002E-2,2.1375000000000002E-2,2.1375000000000002E-2,2.1375000000000002E-2,1.925E-2,1.925E-2,1.925E-2,1.925E-2,1.7325E-2,1.7325E-2,1.7325E-2,1.7325E-2,1.5575E-2,1.5575E-2,1.5575E-2,1.5575E-2,1.4749999999999999E-2,1.4749999999999999E-2,1.4749999999999999E-2,1.4749999999999999E-2,1.4749999999999999E-2,1.4749999999999999E-2,1.4749999999999999E-2,1.4749999999999999E-2,1.4775E-2,1.4775E-2,1.4775E-2,1.4775E-2,1.4749999999999999E-2,1.4749999999999999E-2,1.4749999999999999E-2,1.4749999999999999E-2,1.4775E-2,1.4775E-2,1.4775E-2,1.4775E-2,1.4749999999999999E-2,1.4749999999999999E-2,1.4749999999999999E-2,1.4749999999999999E-2,1.4775E-2,1.4775E-2,1.4775E-2,1.4775E-2,1.4749999999999999E-2,1.4749999999999999E-2,1.4749999999999999E-2,1.4749999999999999E-2,1.4775E-2,{"$f":"BW48/4","v":1.4775E-2},1.4775E-2,1.4775E-2,7.3749999999999996E-3,7.3749999999999996E-3,7.3749999999999996E-3,7.3749999999999996E-3,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EI48/4","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Tax depreciation - 15 years","USD '000",null,null,null,{"$f":"SUM(J50:XFD50)","v":14647.499999999998},{"$f":"J47*J49","v":0},{"$f":"K47*K49","v":0},0,0,0,0,0,0,183.09375000000017,183.09375000000017,183.09375000000017,183.09375000000017,347.8781250000003,347.8781250000003,347.8781250000003,347.8781250000003,313.09031250000032,313.09031250000032,313.09031250000032,313.09031250000032,281.96437500000025,281.96437500000025,281.96437500000025,281.96437500000025,253.76793750000022,253.76793750000022,253.76793750000022,253.76793750000022,228.13481250000021,228.13481250000021,228.13481250000021,228.13481250000021,216.05062500000017,216.05062500000017,216.05062500000017,216.05062500000017,216.05062500000017,216.05062500000017,216.05062500000017,216.05062500000017,216.41681250000019,216.41681250000019,216.41681250000019,216.41681250000019,216.05062500000017,216.05062500000017,216.05062500000017,216.05062500000017,216.41681250000019,216.41681250000019,216.41681250000019,216.41681250000019,216.05062500000017,216.05062500000017,216.05062500000017,216.05062500000017,216.41681250000019,216.41681250000019,216.41681250000019,216.41681250000019,216.05062500000017,216.05062500000017,216.05062500000017,216.05062500000017,216.41681250000019,{"$f":"BW47*BW49","v":216.41681250000019},216.41681250000019,216.41681250000019,108.02531250000008,108.02531250000008,108.02531250000008,108.02531250000008,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EI47*EI49","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Total tax depreciation","USD '000",null,null,null,{"$f":"SUM(J52:XFD52)","v":14647.499999999998},{"$f":"J45+J50","v":0},{"$f":"K45+K50","v":0},0,0,0,0,0,0,183.09375000000017,183.09375000000017,183.09375000000017,183.09375000000017,347.8781250000003,347.8781250000003,347.8781250000003,347.8781250000003,313.09031250000032,313.09031250000032,313.09031250000032,313.09031250000032,281.96437500000025,281.96437500000025,281.96437500000025,281.96437500000025,253.76793750000022,253.76793750000022,253.76793750000022,253.76793750000022,228.13481250000021,228.13481250000021,228.13481250000021,228.13481250000021,216.05062500000017,216.05062500000017,216.05062500000017,216.05062500000017,216.05062500000017,216.05062500000017,216.05062500000017,216.05062500000017,216.41681250000019,216.41681250000019,216.41681250000019,216.41681250000019,216.05062500000017,216.05062500000017,216.05062500000017,216.05062500000017,216.41681250000019,216.41681250000019,216.41681250000019,216.41681250000019,216.05062500000017,216.05062500000017,216.05062500000017,216.05062500000017,216.41681250000019,216.41681250000019,216.41681250000019,216.41681250000019,216.05062500000017,216.05062500000017,216.05062500000017,216.05062500000017,216.41681250000019,{"$f":"BW45+BW50","v":216.41681250000019},216.41681250000019,216.41681250000019,108.02531250000008,108.02531250000008,108.02531250000008,108.02531250000008,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EI45+EI50","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Partnership income"]
[null,null,null,"EBITDA","USD '000",null,null,null,{"$f":"SUM(J55:XFD55)","v":-121149.10354432333},{"$f":"J21","v":0},0,0,0,0,0,0,0,-781.00142077800547,-781.81938098913815,-782.64140068082827,-783.46749999999997,-784.29769919356556,-785.13201860892093,-785.97047869444486,-786.81310000000008,-787.65990317743695,-788.51090898109942,-789.36613826833377,-790.22561200000018,-791.08935124098571,-791.95737716072142,-792.82971103370051,-793.70637424000029,-817.06111465478295,-817.94650109291342,-818.83628164335209,-819.73047811377774,-821.08196925774632,-821.98506342463929,-822.89263958608672,-823.804719985921,{"$f":"AP21","v":-825.18330910800591},-826.10446515823685,-827.03019284291327,-827.96051485074418,-829.36674528387016,-830.3063244551056,-831.25056669347555,-832.19949514146299,-833.63392111288681,-834.59229186754703,-835.55541895068427,-836.52332596763154,-837.98651281738682,-838.96405098714024,-839.94644061194026,-840.93370576922644,-842.42623017294795,-843.42331910609641,-844.42535652339257,-845.43236698382441,-846.95481718004044,-847.97184789185189,-848.99392605749392,-850.02107672713441,-851.57405274911662,-852.61142407516422,-853.65394380411908,-854.70163748715242,-856.28575139941449,-857.34387015198308,-858.4072402755171,-859.47588783221113,{"$f":"BV21","v":-861.09176397175042},-862.1710450993703,-863.2556826253749,-864.34570313320296,-865.99397835557784,-867.09484510575021,-868.20117538227487,-869.31299630025933,-870.9943202306024,-872.11720431577828,-873.24566119783344,-874.37971853417764,-876.09475382324081,-877.24009559012018,-878.39112160981654,-879.5478600928875,-881.29728267822202,-882.46553128043888,-883.63957782052921,-884.81945107326169,-886.6039504456345,-887.79556401989578,-888.99309149078783,-890.19656220857496,-861.09231640106123,-862.30776224680778,-863.52924026711764,-864.75678039926061,-865.99041272908266,-867.23016749174394,-868.47607507246005,-869.72816600724582,{"$f":"DB21","v":-870.98647098366428},-872.25102084157891,-873.52184657390933,-874.79897932739073,-876.08245040333759,-877.37229125841054,-878.66853350538759,-879.97120891393865,-881.28034941140436,-882.59598708357885,-883.91815417549537,-885.24688309221756,-886.58220639963258,-887.92415682525052,-889.27276725900538,-890.62807075406192,-891.99010052762526,-893.35888996175549,-894.73447260418561,-896.1168821691432,-897.50615253817796,-898.90231776099085,-900.30541205626946,-901.71546981252618,-903.13252558894146,-904.55661411621065,-905.98777029739483,-907.42602920877675,-908.87142610072044,-910.32399639853497,-911.78377570334283,-913.25079979295242,{"$f":"EH21","v":-914.72510462273488},-916.20672632650576,-917.69570121740969,-919.19206578881153,-920.69585671518962,-922.20711085303594,-923.72586524175802,-925.25215710458781,-926.78602384949363,-928.32750307009678,-929.87663254659321,-931.43345024667963,-932.99799432648354,-934.5703031314988,-936.15041519752526,-937.73836925161334,-939.33420421301332,-940.93795919412878,-942.54967350147581,-944.16938663664575,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"FN21","v":0},0,0,0,0,0,0]
[null,null,null,"Less: tax depreciation","USD '000",null,null,null,{"$f":"SUM(J56:XFD56)","v":14647.499999999998},{"$f":"J52","v":0},{"$f":"K52","v":0},0,0,0,0,0,0,183.09375000000017,183.09375000000017,183.09375000000017,183.09375000000017,347.8781250000003,347.8781250000003,347.8781250000003,347.8781250000003,313.09031250000032,313.09031250000032,313.09031250000032,313.09031250000032,281.96437500000025,281.96437500000025,281.96437500000025,281.96437500000025,253.76793750000022,253.76793750000022,253.76793750000022,253.76793750000022,228.13481250000021,228.13481250000021,228.13481250000021,228.13481250000021,216.05062500000017,216.05062500000017,216.05062500000017,216.05062500000017,216.05062500000017,216.05062500000017,216.05062500000017,216.05062500000017,216.41681250000019,216.41681250000019,216.41681250000019,216.41681250000019,216.05062500000017,216.05062500000017,216.05062500000017,216.05062500000017,216.41681250000019,216.41681250000019,216.41681250000019,216.41681250000019,216.05062500000017,216.05062500000017,216.05062500000017,216.05062500000017,216.41681250000019,216.41681250000019,216.41681250000019,216.41681250000019,216.05062500000017,216.05062500000017,216.05062500000017,216.05062500000017,216.41681250000019,{"$f":"BW52","v":216.41681250000019},216.41681250000019,216.41681250000019,108.02531250000008,108.02531250000008,108.02531250000008,108.02531250000008,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EI52","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Income","USD '000",null,null,null,{"$f":"SUM(J57:XFD57)","v":-135796.60354432336},{"$f":"J55-J56","v":0},{"$f":"K55-K56","v":0},0,0,0,0,0,0,-964.09517077800569,-964.91313098913838,-965.73515068082838,-966.5612500000002,-1132.1758241935659,-1133.0101436089212,-1133.848603694445,-1134.6912250000005,-1100.7502156774372,-1101.6012214810999,-1102.456450768334,-1103.3159245000006,-1073.053726240986,-1073.9217521607216,-1074.7940860337008,-1075.6707492400005,-1070.8290521547831,-1071.7144385929137,-1072.6042191433523,-1073.498415613778,-1049.2167817577465,-1050.1198759246395,-1051.0274520860869,-1051.9395324859213,-1041.233934108006,-1042.155090158237,-1043.0808178429133,-1044.0111398507443,-1045.4173702838702,-1046.3569494551057,-1047.3011916934756,-1048.2501201414632,-1050.0507336128869,-1051.0091043675473,-1051.9722314506844,-1052.9401384676316,-1054.037137817387,-1055.0146759871404,-1055.9970656119403,-1056.9843307692265,-1058.8430426729481,-1059.8401316060965,-1060.8421690233927,-1061.8491794838246,-1063.0054421800405,-1064.022472891852,-1065.0445510574941,-1066.0717017271345,-1067.9908652491167,-1069.0282365751643,-1070.0707563041192,-1071.1184499871526,-1072.3363763994146,-1073.3944951519832,-1074.4578652755172,-1075.5265128322112,-1077.5085764717505,{"$f":"BW55-BW56","v":-1078.5878575993704},-1079.672495125375,-1080.7625156332031,-974.01929085557788,-975.12015760575025,-976.22648788227491,-977.33830880025937,-870.9943202306024,-872.11720431577828,-873.24566119783344,-874.37971853417764,-876.09475382324081,-877.24009559012018,-878.39112160981654,-879.5478600928875,-881.29728267822202,-882.46553128043888,-883.63957782052921,-884.81945107326169,-886.6039504456345,-887.79556401989578,-888.99309149078783,-890.19656220857496,-861.09231640106123,-862.30776224680778,-863.52924026711764,-864.75678039926061,-865.99041272908266,-867.23016749174394,-868.47607507246005,-869.72816600724582,-870.98647098366428,-872.25102084157891,-873.52184657390933,-874.79897932739073,-876.08245040333759,-877.37229125841054,-878.66853350538759,-879.97120891393865,-881.28034941140436,-882.59598708357885,-883.91815417549537,-885.24688309221756,-886.58220639963258,-887.92415682525052,-889.27276725900538,-890.62807075406192,-891.99010052762526,-893.35888996175549,-894.73447260418561,-896.1168821691432,-897.50615253817796,-898.90231776099085,-900.30541205626946,-901.71546981252618,-903.13252558894146,-904.55661411621065,-905.98777029739483,-907.42602920877675,-908.87142610072044,-910.32399639853497,-911.78377570334283,-913.25079979295242,-914.72510462273488,{"$f":"EI55-EI56","v":-916.20672632650576},-917.69570121740969,-919.19206578881153,-920.69585671518962,-922.20711085303594,-923.72586524175802,-925.25215710458781,-926.78602384949363,-928.32750307009678,-929.87663254659321,-931.43345024667963,-932.99799432648354,-934.5703031314988,-936.15041519752526,-937.73836925161334,-939.33420421301332,-940.93795919412878,-942.54967350147581,-944.16938663664575,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Hypothetical taxes","USD '000",{"$f":"'Inputs - Tax'!E34","v":0.21},null,null,{"$f":"SUM(J58:XFD58)","v":-28517.286744307901},{"$f":"$F$58*J57","v":0},{"$f":"$F$58*K57","v":0},0,0,0,0,0,0,-202.45998586338118,-202.63175750771904,-202.80438164297396,-202.97786250000004,-237.75692308064882,-237.93213015787344,-238.10820677583345,-238.28515725000008,-231.1575452922618,-231.33625651103097,-231.51585466135012,-231.69634414500013,-225.34128251060704,-225.52356795375152,-225.70675806707715,-225.89085734040012,-224.87410095250445,-225.06003210451186,-225.24688602010397,-225.43466727889336,-220.33552416912676,-220.52517394417427,-220.71576493807825,-220.90730182204345,-218.65912616268125,-218.85256893322978,-219.04697174701178,-219.24233936865627,-219.53764775961275,-219.73495938557218,-219.93325025562987,-220.13252522970726,-220.51065405870625,-220.71191191718492,-220.91416860464372,-221.11742907820263,-221.34779894165126,-221.5530819572995,-221.75938377850747,-221.96670946153756,-222.35703896131909,-222.56642763728027,-222.77685549491244,-222.98832769160316,-223.23114285780849,-223.44471930728892,-223.65935572207377,-223.87505736269824,-224.27808170231449,-224.49592968078451,-224.71485882386503,-224.93487449730205,-225.19063904387704,-225.41284398191647,-225.6361517078586,-225.86056769476434,-226.27680105906759,{"$f":"$F$58*BW57","v":-226.50345009586778},-226.73122397632875,-226.96012828297265,-204.54405107967133,-204.77523309720755,-205.00756245527774,-205.24104484805446,-182.90880724842648,-183.14461290631343,-183.38158885154502,-183.6197408921773,-183.97989830288057,-184.22042007392523,-184.46213553806146,-184.70505061950638,-185.07242936242662,-185.31776156889217,-185.56431134231113,-185.81208472538495,-186.18682959358324,-186.4370684441781,-186.68854921306544,-186.94127806380072,-180.82938644422285,-181.08463007182962,-181.34114045609471,-181.59892388384472,-181.85798667310735,-182.11833517326622,-182.37997576521661,-182.6429148615216,-182.90715890656949,-183.17271437673156,-183.43958778052095,-183.70778565875204,-183.97731458470088,-184.24818116426621,-184.5203920361314,-184.7939538719271,-185.06887337639492,-185.34515728755156,-185.62281237685403,-185.90184544936568,-186.18226334392284,-186.46407293330259,-186.74728112439112,-187.03189485835298,-187.31792111080131,-187.60536689196866,-187.89423924687898,-188.18454525552008,-188.47629203301736,-188.76948672980808,-189.06413653181659,-189.3602486606305,-189.65783037367771,-189.95688896440424,-190.25743176245291,-190.5594661338431,-190.86299948115129,-191.16803924369233,-191.474592897702,-191.78266795652002,-192.09227197077431,{"$f":"$F$58*EI57","v":-192.40341252856621},-192.71609725565602,-193.03033381565041,-193.3461299101898,-193.66349327913755,-193.98243170076918,-194.30295299196342,-194.62506500839365,-194.94877564472031,-195.27409283478457,-195.60102455180271,-195.92957880856153,-196.25976365761474,-196.5915871914803,-196.9250575428388,-197.26018288473279,-197.59697143076704,-197.93543143530991,-198.27557119369561,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"ITC credit","USD '000",null,null,null,{"$f":"SUM(J60:XFD60)","v":0},{"$f":"J30","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP30","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BV30","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"DB30","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EH30","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"FN30","v":0},0,0,0,0,0,0]
[null,null,null,"Total taxes","USD '000",null,null,null,{"$f":"SUM(J61:XFD61)","v":-28517.286744307901},{"$f":"J58-J60","v":0},{"$f":"K58-K60","v":0},0,0,0,0,0,0,-202.45998586338118,-202.63175750771904,-202.80438164297396,-202.97786250000004,-237.75692308064882,-237.93213015787344,-238.10820677583345,-238.28515725000008,-231.1575452922618,-231.33625651103097,-231.51585466135012,-231.69634414500013,-225.34128251060704,-225.52356795375152,-225.70675806707715,-225.89085734040012,-224.87410095250445,-225.06003210451186,-225.24688602010397,-225.43466727889336,-220.33552416912676,-220.52517394417427,-220.71576493807825,-220.90730182204345,-218.65912616268125,-218.85256893322978,-219.04697174701178,-219.24233936865627,-219.53764775961275,-219.73495938557218,-219.93325025562987,-220.13252522970726,-220.51065405870625,-220.71191191718492,-220.91416860464372,-221.11742907820263,-221.34779894165126,-221.5530819572995,-221.75938377850747,-221.96670946153756,-222.35703896131909,-222.56642763728027,-222.77685549491244,-222.98832769160316,-223.23114285780849,-223.44471930728892,-223.65935572207377,-223.87505736269824,-224.27808170231449,-224.49592968078451,-224.71485882386503,-224.93487449730205,-225.19063904387704,-225.41284398191647,-225.6361517078586,-225.86056769476434,-226.27680105906759,{"$f":"BW58-BW60","v":-226.50345009586778},-226.73122397632875,-226.96012828297265,-204.54405107967133,-204.77523309720755,-205.00756245527774,-205.24104484805446,-182.90880724842648,-183.14461290631343,-183.38158885154502,-183.6197408921773,-183.97989830288057,-184.22042007392523,-184.46213553806146,-184.70505061950638,-185.07242936242662,-185.31776156889217,-185.56431134231113,-185.81208472538495,-186.18682959358324,-186.4370684441781,-186.68854921306544,-186.94127806380072,-180.82938644422285,-181.08463007182962,-181.34114045609471,-181.59892388384472,-181.85798667310735,-182.11833517326622,-182.37997576521661,-182.6429148615216,-182.90715890656949,-183.17271437673156,-183.43958778052095,-183.70778565875204,-183.97731458470088,-184.24818116426621,-184.5203920361314,-184.7939538719271,-185.06887337639492,-185.34515728755156,-185.62281237685403,-185.90184544936568,-186.18226334392284,-186.46407293330259,-186.74728112439112,-187.03189485835298,-187.31792111080131,-187.60536689196866,-187.89423924687898,-188.18454525552008,-188.47629203301736,-188.76948672980808,-189.06413653181659,-189.3602486606305,-189.65783037367771,-189.95688896440424,-190.25743176245291,-190.5594661338431,-190.86299948115129,-191.16803924369233,-191.474592897702,-191.78266795652002,-192.09227197077431,{"$f":"EI58-EI60","v":-192.40341252856621},-192.71609725565602,-193.03033381565041,-193.3461299101898,-193.66349327913755,-193.98243170076918,-194.30295299196342,-194.62506500839365,-194.94877564472031,-195.27409283478457,-195.60102455180271,-195.92957880856153,-196.25976365761474,-196.5915871914803,-196.9250575428388,-197.26018288473279,-197.59697143076704,-197.93543143530991,-198.27557119369561,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[null,"Three Statement Financial Model"]
[null,null,"ITC Balance"]
[null,null,null,"ITC Taken","USD '000",null,null,null,{"$f":"SUM(J66:XFD66)","v":0},{"$f":"J30","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP30","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BV30","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"DB30","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EH30","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"FN30","v":0},0,0,0,0,0,0]
[null,null,null,"ITC Amortisation","USD '000",{"$f":"1/Project_life/Quarters*'Inputs - Tax'!E44","v":0},{"$f":"I30","v":0},null,{"$f":"SUM(J67:XFD67)","v":0},{"$f":"$F$67*$G$67*J6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$67*$G$67*AP6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$67*$G$67*BV6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$67*$G$67*DB6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$67*$G$67*EH6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$67*$G$67*FN6","v":0},0,0,0,0,0,0]
[]
[null,null,null,"Opening Balance","USD '000",null,null,null,null,{"$f":"I72","v":0},{"$f":"J72","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BV72","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EH72","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Add: ITC Taken","USD '000",null,null,null,{"$f":"SUM(J70:XFD70)","v":0},{"$f":"J66","v":0},{"$f":"K66","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BW66","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EI66","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Less: ITC Amortisation","USD '000",null,null,null,{"$f":"SUM(J71:XFD71)","v":0},{"$f":"J67","v":0},{"$f":"K67","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BW67","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EI67","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Closing Balance","USD '000",null,null,null,null,{"$f":"J69+J70-J71","v":0},{"$f":"K69+K70-K71","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BW69+BW70-BW71","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EI69+EI70-EI71","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"50% Adjustment","USD '000",{"$f":"I31","v":0},null,null,{"$f":"SUM(J74:XFD74)","v":0},{"$f":"$F$74*J24","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$74*AP24","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$74*BV24","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$74*DB24","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$74*EH24","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$74*FN24","v":0},0,0,0,0,0,0]
[]
[null,null,"Income Statement"]
[null,null,null,"EBITDA","USD '000",null,null,null,{"$f":"SUM(J77:XFD77)","v":-121149.10354432333},{"$f":"J55","v":0},0,0,0,0,0,0,0,-781.00142077800547,-781.81938098913815,-782.64140068082827,-783.46749999999997,-784.29769919356556,-785.13201860892093,-785.97047869444486,-786.81310000000008,-787.65990317743695,-788.51090898109942,-789.36613826833377,-790.22561200000018,-791.08935124098571,-791.95737716072142,-792.82971103370051,-793.70637424000029,-817.06111465478295,-817.94650109291342,-818.83628164335209,-819.73047811377774,-821.08196925774632,-821.98506342463929,-822.89263958608672,-823.804719985921,{"$f":"AP55","v":-825.18330910800591},-826.10446515823685,-827.03019284291327,-827.96051485074418,-829.36674528387016,-830.3063244551056,-831.25056669347555,-832.19949514146299,-833.63392111288681,-834.59229186754703,-835.55541895068427,-836.52332596763154,-837.98651281738682,-838.96405098714024,-839.94644061194026,-840.93370576922644,-842.42623017294795,-843.42331910609641,-844.42535652339257,-845.43236698382441,-846.95481718004044,-847.97184789185189,-848.99392605749392,-850.02107672713441,-851.57405274911662,-852.61142407516422,-853.65394380411908,-854.70163748715242,-856.28575139941449,-857.34387015198308,-858.4072402755171,-859.47588783221113,{"$f":"BV55","v":-861.09176397175042},-862.1710450993703,-863.2556826253749,-864.34570313320296,-865.99397835557784,-867.09484510575021,-868.20117538227487,-869.31299630025933,-870.9943202306024,-872.11720431577828,-873.24566119783344,-874.37971853417764,-876.09475382324081,-877.24009559012018,-878.39112160981654,-879.5478600928875,-881.29728267822202,-882.46553128043888,-883.63957782052921,-884.81945107326169,-886.6039504456345,-887.79556401989578,-888.99309149078783,-890.19656220857496,-861.09231640106123,-862.30776224680778,-863.52924026711764,-864.75678039926061,-865.99041272908266,-867.23016749174394,-868.47607507246005,-869.72816600724582,{"$f":"DB55","v":-870.98647098366428},-872.25102084157891,-873.52184657390933,-874.79897932739073,-876.08245040333759,-877.37229125841054,-878.66853350538759,-879.97120891393865,-881.28034941140436,-882.59598708357885,-883.91815417549537,-885.24688309221756,-886.58220639963258,-887.92415682525052,-889.27276725900538,-890.62807075406192,-891.99010052762526,-893.35888996175549,-894.73447260418561,-896.1168821691432,-897.50615253817796,-898.90231776099085,-900.30541205626946,-901.71546981252618,-903.13252558894146,-904.55661411621065,-905.98777029739483,-907.42602920877675,-908.87142610072044,-910.32399639853497,-911.78377570334283,-913.25079979295242,{"$f":"EH55","v":-914.72510462273488},-916.20672632650576,-917.69570121740969,-919.19206578881153,-920.69585671518962,-922.20711085303594,-923.72586524175802,-925.25215710458781,-926.78602384949363,-928.32750307009678,-929.87663254659321,-931.43345024667963,-932.99799432648354,-934.5703031314988,-936.15041519752526,-937.73836925161334,-939.33420421301332,-940.93795919412878,-942.54967350147581,-944.16938663664575,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"FN55","v":0},0,0,0,0,0,0]
[null,null,null,"Less: Depreciation","USD '000",null,null,null,14647.499999999998,{"$f":"J56","v":0},0,0,0,0,0,0,0,183.09375000000017,183.09375000000017,183.09375000000017,183.09375000000017,347.8781250000003,347.8781250000003,347.8781250000003,347.8781250000003,313.09031250000032,313.09031250000032,313.09031250000032,313.09031250000032,281.96437500000025,281.96437500000025,281.96437500000025,281.96437500000025,253.76793750000022,253.76793750000022,253.76793750000022,253.76793750000022,228.13481250000021,228.13481250000021,228.13481250000021,228.13481250000021,{"$f":"AP56","v":216.05062500000017},216.05062500000017,216.05062500000017,216.05062500000017,216.05062500000017,216.05062500000017,216.05062500000017,216.05062500000017,216.41681250000019,216.41681250000019,216.41681250000019,216.41681250000019,216.05062500000017,216.05062500000017,216.05062500000017,216.05062500000017,216.41681250000019,216.41681250000019,216.41681250000019,216.41681250000019,216.05062500000017,216.05062500000017,216.05062500000017,216.05062500000017,216.41681250000019,216.41681250000019,216.41681250000019,216.41681250000019,216.05062500000017,216.05062500000017,216.05062500000017,216.05062500000017,{"$f":"BV56","v":216.41681250000019},216.41681250000019,216.41681250000019,216.41681250000019,108.02531250000008,108.02531250000008,108.02531250000008,108.02531250000008,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"DB56","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EH56","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"FN56","v":0},0,0,0,0,0,0]
[null,null,null,"EBIT ","USD '000",null,null,null,-135796.60354432336,{"$f":"J77-J78","v":0},{"$f":"K77-K78","v":0},0,0,0,0,0,0,-964.09517077800569,-964.91313098913838,-965.73515068082838,-966.5612500000002,-1132.1758241935659,-1133.0101436089212,-1133.848603694445,-1134.6912250000005,-1100.7502156774372,-1101.6012214810999,-1102.456450768334,-1103.3159245000006,-1073.053726240986,-1073.9217521607216,-1074.7940860337008,-1075.6707492400005,-1070.8290521547831,-1071.7144385929137,-1072.6042191433523,-1073.498415613778,-1049.2167817577465,-1050.1198759246395,-1051.0274520860869,-1051.9395324859213,-1041.233934108006,-1042.155090158237,-1043.0808178429133,-1044.0111398507443,-1045.4173702838702,-1046.3569494551057,-1047.3011916934756,-1048.2501201414632,-1050.0507336128869,-1051.0091043675473,-1051.9722314506844,-1052.9401384676316,-1054.037137817387,-1055.0146759871404,-1055.9970656119403,-1056.9843307692265,-1058.8430426729481,-1059.8401316060965,-1060.8421690233927,-1061.8491794838246,-1063.0054421800405,-1064.022472891852,-1065.0445510574941,-1066.0717017271345,-1067.9908652491167,-1069.0282365751643,-1070.0707563041192,-1071.1184499871526,-1072.3363763994146,-1073.3944951519832,-1074.4578652755172,-1075.5265128322112,-1077.5085764717505,{"$f":"BW77-BW78","v":-1078.5878575993704},-1079.672495125375,-1080.7625156332031,-974.01929085557788,-975.12015760575025,-976.22648788227491,-977.33830880025937,-870.9943202306024,-872.11720431577828,-873.24566119783344,-874.37971853417764,-876.09475382324081,-877.24009559012018,-878.39112160981654,-879.5478600928875,-881.29728267822202,-882.46553128043888,-883.63957782052921,-884.81945107326169,-886.6039504456345,-887.79556401989578,-888.99309149078783,-890.19656220857496,-861.09231640106123,-862.30776224680778,-863.52924026711764,-864.75678039926061,-865.99041272908266,-867.23016749174394,-868.47607507246005,-869.72816600724582,-870.98647098366428,-872.25102084157891,-873.52184657390933,-874.79897932739073,-876.08245040333759,-877.37229125841054,-878.66853350538759,-879.97120891393865,-881.28034941140436,-882.59598708357885,-883.91815417549537,-885.24688309221756,-886.58220639963258,-887.92415682525052,-889.27276725900538,-890.62807075406192,-891.99010052762526,-893.35888996175549,-894.73447260418561,-896.1168821691432,-897.50615253817796,-898.90231776099085,-900.30541205626946,-901.71546981252618,-903.13252558894146,-904.55661411621065,-905.98777029739483,-907.42602920877675,-908.87142610072044,-910.32399639853497,-911.78377570334283,-913.25079979295242,-914.72510462273488,{"$f":"EI77-EI78","v":-916.20672632650576},-917.69570121740969,-919.19206578881153,-920.69585671518962,-922.20711085303594,-923.72586524175802,-925.25215710458781,-926.78602384949363,-928.32750307009678,-929.87663254659321,-931.43345024667963,-932.99799432648354,-934.5703031314988,-936.15041519752526,-937.73836925161334,-939.33420421301332,-940.93795919412878,-942.54967350147581,-944.16938663664575,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Add: Gain from Development Fee","USD '000",null,null,null,73237.5,{"$f":"J38","v":0},{"$f":"K38","v":0},0,0,0,0,0,0,73237.5,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BW38","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EI38","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"EBT","USD '000",null,null,null,-62559.103544323349,{"$f":"J79+J80","v":0},{"$f":"K79+K80","v":0},0,0,0,0,0,0,72273.404829221996,-964.91313098913838,-965.73515068082838,-966.5612500000002,-1132.1758241935659,-1133.0101436089212,-1133.848603694445,-1134.6912250000005,-1100.7502156774372,-1101.6012214810999,-1102.456450768334,-1103.3159245000006,-1073.053726240986,-1073.9217521607216,-1074.7940860337008,-1075.6707492400005,-1070.8290521547831,-1071.7144385929137,-1072.6042191433523,-1073.498415613778,-1049.2167817577465,-1050.1198759246395,-1051.0274520860869,-1051.9395324859213,-1041.233934108006,-1042.155090158237,-1043.0808178429133,-1044.0111398507443,-1045.4173702838702,-1046.3569494551057,-1047.3011916934756,-1048.2501201414632,-1050.0507336128869,-1051.0091043675473,-1051.9722314506844,-1052.9401384676316,-1054.037137817387,-1055.0146759871404,-1055.9970656119403,-1056.9843307692265,-1058.8430426729481,-1059.8401316060965,-1060.8421690233927,-1061.8491794838246,-1063.0054421800405,-1064.022472891852,-1065.0445510574941,-1066.0717017271345,-1067.9908652491167,-1069.0282365751643,-1070.0707563041192,-1071.1184499871526,-1072.3363763994146,-1073.3944951519832,-1074.4578652755172,-1075.5265128322112,-1077.5085764717505,{"$f":"BW79+BW80","v":-1078.5878575993704},-1079.672495125375,-1080.7625156332031,-974.01929085557788,-975.12015760575025,-976.22648788227491,-977.33830880025937,-870.9943202306024,-872.11720431577828,-873.24566119783344,-874.37971853417764,-876.09475382324081,-877.24009559012018,-878.39112160981654,-879.5478600928875,-881.29728267822202,-882.46553128043888,-883.63957782052921,-884.81945107326169,-886.6039504456345,-887.79556401989578,-888.99309149078783,-890.19656220857496,-861.09231640106123,-862.30776224680778,-863.52924026711764,-864.75678039926061,-865.99041272908266,-867.23016749174394,-868.47607507246005,-869.72816600724582,-870.98647098366428,-872.25102084157891,-873.52184657390933,-874.79897932739073,-876.08245040333759,-877.37229125841054,-878.66853350538759,-879.97120891393865,-881.28034941140436,-882.59598708357885,-883.91815417549537,-885.24688309221756,-886.58220639963258,-887.92415682525052,-889.27276725900538,-890.62807075406192,-891.99010052762526,-893.35888996175549,-894.73447260418561,-896.1168821691432,-897.50615253817796,-898.90231776099085,-900.30541205626946,-901.71546981252618,-903.13252558894146,-904.55661411621065,-905.98777029739483,-907.42602920877675,-908.87142610072044,-910.32399639853497,-911.78377570334283,-913.25079979295242,-914.72510462273488,{"$f":"EI79+EI80","v":-916.20672632650576},-917.69570121740969,-919.19206578881153,-920.69585671518962,-922.20711085303594,-923.72586524175802,-925.25215710458781,-926.78602384949363,-928.32750307009678,-929.87663254659321,-931.43345024667963,-932.99799432648354,-934.5703031314988,-936.15041519752526,-937.73836925161334,-939.33420421301332,-940.93795919412878,-942.54967350147581,-944.16938663664575,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Taxes on EBT","USD '000",{"$f":"'Inputs - Tax'!E34","v":0.21},{"$f":"'Inputs - Tax'!E43","v":false},null,-28517.286744307901,{"$f":"J79*$F$82+J80*$F$82*$G$82","v":0},{"$f":"K79*$F$82+K80*$F$82*$G$82","v":0},0,0,0,0,0,0,-202.45998586338118,-202.63175750771904,-202.80438164297396,-202.97786250000004,-237.75692308064882,-237.93213015787344,-238.10820677583345,-238.28515725000008,-231.1575452922618,-231.33625651103097,-231.51585466135012,-231.69634414500013,-225.34128251060704,-225.52356795375152,-225.70675806707715,-225.89085734040012,-224.87410095250445,-225.06003210451186,-225.24688602010397,-225.43466727889336,-220.33552416912676,-220.52517394417427,-220.71576493807825,-220.90730182204345,-218.65912616268125,-218.85256893322978,-219.04697174701178,-219.24233936865627,-219.53764775961275,-219.73495938557218,-219.93325025562987,-220.13252522970726,-220.51065405870625,-220.71191191718492,-220.91416860464372,-221.11742907820263,-221.34779894165126,-221.5530819572995,-221.75938377850747,-221.96670946153756,-222.35703896131909,-222.56642763728027,-222.77685549491244,-222.98832769160316,-223.23114285780849,-223.44471930728892,-223.65935572207377,-223.87505736269824,-224.27808170231449,-224.49592968078451,-224.71485882386503,-224.93487449730205,-225.19063904387704,-225.41284398191647,-225.6361517078586,-225.86056769476434,-226.27680105906759,{"$f":"BW79*$F$82+BW80*$F$82*$G$82","v":-226.50345009586778},-226.73122397632875,-226.96012828297265,-204.54405107967133,-204.77523309720755,-205.00756245527774,-205.24104484805446,-182.90880724842648,-183.14461290631343,-183.38158885154502,-183.6197408921773,-183.97989830288057,-184.22042007392523,-184.46213553806146,-184.70505061950638,-185.07242936242662,-185.31776156889217,-185.56431134231113,-185.81208472538495,-186.18682959358324,-186.4370684441781,-186.68854921306544,-186.94127806380072,-180.82938644422285,-181.08463007182962,-181.34114045609471,-181.59892388384472,-181.85798667310735,-182.11833517326622,-182.37997576521661,-182.6429148615216,-182.90715890656949,-183.17271437673156,-183.43958778052095,-183.70778565875204,-183.97731458470088,-184.24818116426621,-184.5203920361314,-184.7939538719271,-185.06887337639492,-185.34515728755156,-185.62281237685403,-185.90184544936568,-186.18226334392284,-186.46407293330259,-186.74728112439112,-187.03189485835298,-187.31792111080131,-187.60536689196866,-187.89423924687898,-188.18454525552008,-188.47629203301736,-188.76948672980808,-189.06413653181659,-189.3602486606305,-189.65783037367771,-189.95688896440424,-190.25743176245291,-190.5594661338431,-190.86299948115129,-191.16803924369233,-191.474592897702,-191.78266795652002,-192.09227197077431,{"$f":"EI79*$F$82+EI80*$F$82*$G$82","v":-192.40341252856621},-192.71609725565602,-193.03033381565041,-193.3461299101898,-193.66349327913755,-193.98243170076918,-194.30295299196342,-194.62506500839365,-194.94877564472031,-195.27409283478457,-195.60102455180271,-195.92957880856153,-196.25976365761474,-196.5915871914803,-196.9250575428388,-197.26018288473279,-197.59697143076704,-197.93543143530991,-198.27557119369561,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Income Before 50% Depreciation Writedown","USD '000",null,null,null,-34041.816800015433,{"$f":"J81-J82","v":0},{"$f":"K81-K82","v":0},0,0,0,0,0,0,72475.864815085384,-762.28137348141934,-762.93076903785436,-763.58338750000019,-894.41890111291707,-895.07801345104781,-895.74039691861162,-896.40606775000037,-869.59267038517532,-870.26496497006883,-870.94059610698389,-871.61958035500049,-847.71244373037894,-848.39818420696997,-849.08732796662366,-849.77989189960044,-845.95495120227861,-846.65440648840183,-847.3573331232484,-848.06374833488462,-828.88125758861975,-829.59470198046517,-830.31168714800867,-831.03223066387784,-822.57480794532478,-823.30252122500724,-824.03384609590159,-824.76880048208795,-825.87972252425743,-826.62199006953347,-827.36794143784573,-828.11759491175599,-829.54007955418069,-830.29719245036233,-831.05806284604068,-831.82270938942906,-832.68933887573576,-833.46159402984097,-834.23768183343282,-835.01762130768896,-836.486003711629,-837.27370396881622,-838.06531352848026,-838.86085179222141,-839.77429932223208,-840.57775358456308,-841.38519533542035,-842.19664436443622,-843.71278354680226,-844.53230689437987,-845.35589748025416,-846.18357548985057,-847.14573735553756,-847.9816511700667,-848.82171356765855,-849.6659451374469,-851.23177541268296,{"$f":"BW81-BW82","v":-852.08440750350269},-852.94127114904632,-853.80238735023045,-769.47523977590652,-770.3449245085427,-771.2189254269972,-772.09726395220491,-688.08551298217594,-688.97259140946483,-689.86407234628837,-690.75997764200031,-692.11485552036027,-693.01967551619498,-693.92898607175505,-694.84280947338107,-696.22485331579537,-697.14776971154674,-698.07526647821805,-699.00736634787677,-700.41712085205131,-701.35849557571771,-702.30454227772236,-703.25528414477424,-680.26292995683843,-681.22313217497822,-682.18809981102299,-683.15785651541592,-684.13242605597532,-685.1118323184777,-686.09609930724343,-687.08525114572421,-688.07931207709476,-689.0783064648474,-690.08225879338841,-691.09119366863865,-692.10513581863665,-693.12411009414427,-694.14814146925619,-695.17725504201155,-696.21147603500947,-697.25082979602735,-698.2953417986414,-699.34503764285182,-700.39994305570974,-701.46008389194799,-702.52548613461431,-703.59617589570894,-704.67217941682395,-705.75352306978687,-706.8402333573066,-707.93233691362309,-709.02986050516063,-710.13283103118283,-711.24127552445293,-712.35522115189565,-713.47469521526375,-714.59972515180641,-715.73033853494189,-716.86656307493365,-718.00842661956915,-719.15595715484267,-720.30918280564083,-721.46813183643235,-722.6328326519606,{"$f":"EI81-EI82","v":-723.80331379793961},-724.9796039617537,-726.16173197316107,-727.34972680499982,-728.54361757389836,-729.7434335409888,-730.94920411262433,-732.16095884109995,-733.3787274253765,-734.60253971180862,-735.83242569487697,-737.06841551792195,-738.31053947388409,-739.55882800604491,-740.81331170877456,-742.07402132828054,-743.34098776336168,-744.61424206616584,-745.8938154429502,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Less; 50% Writedown Adjustment","USD '000",null,null,null,0,{"$f":"J74","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP74","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BV74","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"DB74","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EH74","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"FN74","v":0},0,0,0,0,0,0]
[null,null,null,"Add: ITC Amortised","USD '000",null,null,null,0,{"$f":"J71","v":0},{"$f":"K71","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BW71","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EI71","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Income After Writedown Adjustment","USD '000",null,null,null,-34041.816800015433,{"$f":"J83-J84+J85","v":0},{"$f":"K83-K84+K85","v":0},0,0,0,0,0,0,72475.864815085384,-762.28137348141934,-762.93076903785436,-763.58338750000019,-894.41890111291707,-895.07801345104781,-895.74039691861162,-896.40606775000037,-869.59267038517532,-870.26496497006883,-870.94059610698389,-871.61958035500049,-847.71244373037894,-848.39818420696997,-849.08732796662366,-849.77989189960044,-845.95495120227861,-846.65440648840183,-847.3573331232484,-848.06374833488462,-828.88125758861975,-829.59470198046517,-830.31168714800867,-831.03223066387784,-822.57480794532478,-823.30252122500724,-824.03384609590159,-824.76880048208795,-825.87972252425743,-826.62199006953347,-827.36794143784573,-828.11759491175599,-829.54007955418069,-830.29719245036233,-831.05806284604068,-831.82270938942906,-832.68933887573576,-833.46159402984097,-834.23768183343282,-835.01762130768896,-836.486003711629,-837.27370396881622,-838.06531352848026,-838.86085179222141,-839.77429932223208,-840.57775358456308,-841.38519533542035,-842.19664436443622,-843.71278354680226,-844.53230689437987,-845.35589748025416,-846.18357548985057,-847.14573735553756,-847.9816511700667,-848.82171356765855,-849.6659451374469,-851.23177541268296,{"$f":"BW83-BW84+BW85","v":-852.08440750350269},-852.94127114904632,-853.80238735023045,-769.47523977590652,-770.3449245085427,-771.2189254269972,-772.09726395220491,-688.08551298217594,-688.97259140946483,-689.86407234628837,-690.75997764200031,-692.11485552036027,-693.01967551619498,-693.92898607175505,-694.84280947338107,-696.22485331579537,-697.14776971154674,-698.07526647821805,-699.00736634787677,-700.41712085205131,-701.35849557571771,-702.30454227772236,-703.25528414477424,-680.26292995683843,-681.22313217497822,-682.18809981102299,-683.15785651541592,-684.13242605597532,-685.1118323184777,-686.09609930724343,-687.08525114572421,-688.07931207709476,-689.0783064648474,-690.08225879338841,-691.09119366863865,-692.10513581863665,-693.12411009414427,-694.14814146925619,-695.17725504201155,-696.21147603500947,-697.25082979602735,-698.2953417986414,-699.34503764285182,-700.39994305570974,-701.46008389194799,-702.52548613461431,-703.59617589570894,-704.67217941682395,-705.75352306978687,-706.8402333573066,-707.93233691362309,-709.02986050516063,-710.13283103118283,-711.24127552445293,-712.35522115189565,-713.47469521526375,-714.59972515180641,-715.73033853494189,-716.86656307493365,-718.00842661956915,-719.15595715484267,-720.30918280564083,-721.46813183643235,-722.6328326519606,{"$f":"EI83-EI84+EI85","v":-723.80331379793961},-724.9796039617537,-726.16173197316107,-727.34972680499982,-728.54361757389836,-729.7434335409888,-730.94920411262433,-732.16095884109995,-733.3787274253765,-734.60253971180862,-735.83242569487697,-737.06841551792195,-738.31053947388409,-739.55882800604491,-740.81331170877456,-742.07402132828054,-743.34098776336168,-744.61424206616584,-745.8938154429502,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Cash Flow Statement"]
[null,null,null,"EBITDA","USD '000",null,null,null,{"$f":"SUM(J89:XFD89)","v":-121149.10354432333},{"$f":"J77","v":0},0,0,0,0,0,0,0,-781.00142077800547,-781.81938098913815,-782.64140068082827,-783.46749999999997,-784.29769919356556,-785.13201860892093,-785.97047869444486,-786.81310000000008,-787.65990317743695,-788.51090898109942,-789.36613826833377,-790.22561200000018,-791.08935124098571,-791.95737716072142,-792.82971103370051,-793.70637424000029,-817.06111465478295,-817.94650109291342,-818.83628164335209,-819.73047811377774,-821.08196925774632,-821.98506342463929,-822.89263958608672,-823.804719985921,{"$f":"AP77","v":-825.18330910800591},-826.10446515823685,-827.03019284291327,-827.96051485074418,-829.36674528387016,-830.3063244551056,-831.25056669347555,-832.19949514146299,-833.63392111288681,-834.59229186754703,-835.55541895068427,-836.52332596763154,-837.98651281738682,-838.96405098714024,-839.94644061194026,-840.93370576922644,-842.42623017294795,-843.42331910609641,-844.42535652339257,-845.43236698382441,-846.95481718004044,-847.97184789185189,-848.99392605749392,-850.02107672713441,-851.57405274911662,-852.61142407516422,-853.65394380411908,-854.70163748715242,-856.28575139941449,-857.34387015198308,-858.4072402755171,-859.47588783221113,{"$f":"BV77","v":-861.09176397175042},-862.1710450993703,-863.2556826253749,-864.34570313320296,-865.99397835557784,-867.09484510575021,-868.20117538227487,-869.31299630025933,-870.9943202306024,-872.11720431577828,-873.24566119783344,-874.37971853417764,-876.09475382324081,-877.24009559012018,-878.39112160981654,-879.5478600928875,-881.29728267822202,-882.46553128043888,-883.63957782052921,-884.81945107326169,-886.6039504456345,-887.79556401989578,-888.99309149078783,-890.19656220857496,-861.09231640106123,-862.30776224680778,-863.52924026711764,-864.75678039926061,-865.99041272908266,-867.23016749174394,-868.47607507246005,-869.72816600724582,{"$f":"DB77","v":-870.98647098366428},-872.25102084157891,-873.52184657390933,-874.79897932739073,-876.08245040333759,-877.37229125841054,-878.66853350538759,-879.97120891393865,-881.28034941140436,-882.59598708357885,-883.91815417549537,-885.24688309221756,-886.58220639963258,-887.92415682525052,-889.27276725900538,-890.62807075406192,-891.99010052762526,-893.35888996175549,-894.73447260418561,-896.1168821691432,-897.50615253817796,-898.90231776099085,-900.30541205626946,-901.71546981252618,-903.13252558894146,-904.55661411621065,-905.98777029739483,-907.42602920877675,-908.87142610072044,-910.32399639853497,-911.78377570334283,-913.25079979295242,{"$f":"EH77","v":-914.72510462273488},-916.20672632650576,-917.69570121740969,-919.19206578881153,-920.69585671518962,-922.20711085303594,-923.72586524175802,-925.25215710458781,-926.78602384949363,-928.32750307009678,-929.87663254659321,-931.43345024667963,-932.99799432648354,-934.5703031314988,-936.15041519752526,-937.73836925161334,-939.33420421301332,-940.93795919412878,-942.54967350147581,-944.16938663664575,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"FN77","v":0},0,0,0,0,0,0]
[null,null,null,"Less: Taxes Paid","USD '000",null,null,null,{"$f":"SUM(J90:XFD90)","v":28517.286744307901},{"$f":"-J82","v":0},0,0,0,0,0,0,0,202.45998586338118,202.63175750771904,202.80438164297396,202.97786250000004,237.75692308064882,237.93213015787344,238.10820677583345,238.28515725000008,231.1575452922618,231.33625651103097,231.51585466135012,231.69634414500013,225.34128251060704,225.52356795375152,225.70675806707715,225.89085734040012,224.87410095250445,225.06003210451186,225.24688602010397,225.43466727889336,220.33552416912676,220.52517394417427,220.71576493807825,220.90730182204345,{"$f":"-AP82","v":218.65912616268125},218.85256893322978,219.04697174701178,219.24233936865627,219.53764775961275,219.73495938557218,219.93325025562987,220.13252522970726,220.51065405870625,220.71191191718492,220.91416860464372,221.11742907820263,221.34779894165126,221.5530819572995,221.75938377850747,221.96670946153756,222.35703896131909,222.56642763728027,222.77685549491244,222.98832769160316,223.23114285780849,223.44471930728892,223.65935572207377,223.87505736269824,224.27808170231449,224.49592968078451,224.71485882386503,224.93487449730205,225.19063904387704,225.41284398191647,225.6361517078586,225.86056769476434,{"$f":"-BV82","v":226.27680105906759},226.50345009586778,226.73122397632875,226.96012828297265,204.54405107967133,204.77523309720755,205.00756245527774,205.24104484805446,182.90880724842648,183.14461290631343,183.38158885154502,183.6197408921773,183.97989830288057,184.22042007392523,184.46213553806146,184.70505061950638,185.07242936242662,185.31776156889217,185.56431134231113,185.81208472538495,186.18682959358324,186.4370684441781,186.68854921306544,186.94127806380072,180.82938644422285,181.08463007182962,181.34114045609471,181.59892388384472,181.85798667310735,182.11833517326622,182.37997576521661,182.6429148615216,{"$f":"-DB82","v":182.90715890656949},183.17271437673156,183.43958778052095,183.70778565875204,183.97731458470088,184.24818116426621,184.5203920361314,184.7939538719271,185.06887337639492,185.34515728755156,185.62281237685403,185.90184544936568,186.18226334392284,186.46407293330259,186.74728112439112,187.03189485835298,187.31792111080131,187.60536689196866,187.89423924687898,188.18454525552008,188.47629203301736,188.76948672980808,189.06413653181659,189.3602486606305,189.65783037367771,189.95688896440424,190.25743176245291,190.5594661338431,190.86299948115129,191.16803924369233,191.474592897702,191.78266795652002,{"$f":"-EH82","v":192.09227197077431},192.40341252856621,192.71609725565602,193.03033381565041,193.3461299101898,193.66349327913755,193.98243170076918,194.30295299196342,194.62506500839365,194.94877564472031,195.27409283478457,195.60102455180271,195.92957880856153,196.25976365761474,196.5915871914803,196.9250575428388,197.26018288473279,197.59697143076704,197.93543143530991,198.27557119369561,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-FN82","v":0},0,0,0,0,0,0]
[null,null,null,"Add: ITC","USD '000",null,null,null,{"$f":"SUM(J91:XFD91)","v":0},{"$f":"J70","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP70","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BV70","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"DB70","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EH70","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"FN70","v":0},0,0,0,0,0,0]
[null,null,null,"Operating Cash Flow","USD '000",null,null,null,{"$f":"SUM(J92:XFD92)","v":-92631.816800015469},{"$f":"SUM(J89:J91)","v":0},{"$f":"SUM(K89:K91)","v":0},0,0,0,0,0,0,-578.54143491462423,-579.18762348141911,-579.83701903785436,-580.48963749999996,-546.54077611291677,-547.19988845104751,-547.86227191861144,-548.52794274999997,-556.50235788517512,-557.17465247006839,-557.85028360698368,-558.52926785500006,-565.74806873037869,-566.43380920696995,-567.12295296662342,-567.8155168996002,-592.18701370227848,-592.88646898840159,-593.58939562324815,-594.29581083488438,-600.74644508861957,-601.45988948046499,-602.17687464800849,-602.89741816387755,-606.5241829453247,-607.25189622500704,-607.98322109590151,-608.71817548208787,-609.82909752425735,-610.57136506953339,-611.31731643784565,-612.06696991175568,-613.12326705418059,-613.88037995036211,-614.64125034604058,-615.40589688942896,-616.63871387573556,-617.41096902984077,-618.18705683343273,-618.96699630768887,-620.06919121162889,-620.85689146881612,-621.64850102848015,-622.44403929222131,-623.723674322232,-624.527128584563,-625.33457033542015,-626.14601936443614,-627.29597104680215,-628.11549439437977,-628.93908498025405,-629.76676298985035,-631.09511235553748,-631.93102617006662,-632.77108856765847,-633.61532013744682,-634.81496291268286,{"$f":"SUM(BW89:BW91)","v":-635.66759500350258},-636.52445864904621,-637.38557485023034,-661.44992727590648,-662.31961200854266,-663.19361292699716,-664.07195145220487,-688.08551298217594,-688.97259140946483,-689.86407234628837,-690.75997764200031,-692.11485552036027,-693.01967551619498,-693.92898607175505,-694.84280947338107,-696.22485331579537,-697.14776971154674,-698.07526647821805,-699.00736634787677,-700.41712085205131,-701.35849557571771,-702.30454227772236,-703.25528414477424,-680.26292995683843,-681.22313217497822,-682.18809981102299,-683.15785651541592,-684.13242605597532,-685.1118323184777,-686.09609930724343,-687.08525114572421,-688.07931207709476,-689.0783064648474,-690.08225879338841,-691.09119366863865,-692.10513581863665,-693.12411009414427,-694.14814146925619,-695.17725504201155,-696.21147603500947,-697.25082979602735,-698.2953417986414,-699.34503764285182,-700.39994305570974,-701.46008389194799,-702.52548613461431,-703.59617589570894,-704.67217941682395,-705.75352306978687,-706.8402333573066,-707.93233691362309,-709.02986050516063,-710.13283103118283,-711.24127552445293,-712.35522115189565,-713.47469521526375,-714.59972515180641,-715.73033853494189,-716.86656307493365,-718.00842661956915,-719.15595715484267,-720.30918280564083,-721.46813183643235,-722.6328326519606,{"$f":"SUM(EI89:EI91)","v":-723.80331379793961},-724.9796039617537,-726.16173197316107,-727.34972680499982,-728.54361757389836,-729.7434335409888,-730.94920411262433,-732.16095884109995,-733.3787274253765,-734.60253971180862,-735.83242569487697,-737.06841551792195,-738.31053947388409,-739.55882800604491,-740.81331170877456,-742.07402132828054,-743.34098776336168,-744.61424206616584,-745.8938154429502,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Less: Capital Expenditures","USD '000",null,null,null,{"$f":"SUM(J94:XFD94)","v":292950},{"$f":"J20","v":0},0,0,0,73237.5,73237.5,73237.5,73237.5,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP20","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BV20","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"DB20","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EH20","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"FN20","v":0},0,0,0,0,0,0]
[]
[null,null,null,"Net Cash Flow","USD '000",null,null,null,{"$f":"SUM(J96:XFD96)","v":-385581.81680001557},{"$f":"J92-J94","v":0},{"$f":"K92-K94","v":0},0,0,-73237.5,-73237.5,-73237.5,-73237.5,-578.54143491462423,-579.18762348141911,-579.83701903785436,-580.48963749999996,-546.54077611291677,-547.19988845104751,-547.86227191861144,-548.52794274999997,-556.50235788517512,-557.17465247006839,-557.85028360698368,-558.52926785500006,-565.74806873037869,-566.43380920696995,-567.12295296662342,-567.8155168996002,-592.18701370227848,-592.88646898840159,-593.58939562324815,-594.29581083488438,-600.74644508861957,-601.45988948046499,-602.17687464800849,-602.89741816387755,-606.5241829453247,-607.25189622500704,-607.98322109590151,-608.71817548208787,-609.82909752425735,-610.57136506953339,-611.31731643784565,-612.06696991175568,-613.12326705418059,-613.88037995036211,-614.64125034604058,-615.40589688942896,-616.63871387573556,-617.41096902984077,-618.18705683343273,-618.96699630768887,-620.06919121162889,-620.85689146881612,-621.64850102848015,-622.44403929222131,-623.723674322232,-624.527128584563,-625.33457033542015,-626.14601936443614,-627.29597104680215,-628.11549439437977,-628.93908498025405,-629.76676298985035,-631.09511235553748,-631.93102617006662,-632.77108856765847,-633.61532013744682,-634.81496291268286,{"$f":"BW92-BW94","v":-635.66759500350258},-636.52445864904621,-637.38557485023034,-661.44992727590648,-662.31961200854266,-663.19361292699716,-664.07195145220487,-688.08551298217594,-688.97259140946483,-689.86407234628837,-690.75997764200031,-692.11485552036027,-693.01967551619498,-693.92898607175505,-694.84280947338107,-696.22485331579537,-697.14776971154674,-698.07526647821805,-699.00736634787677,-700.41712085205131,-701.35849557571771,-702.30454227772236,-703.25528414477424,-680.26292995683843,-681.22313217497822,-682.18809981102299,-683.15785651541592,-684.13242605597532,-685.1118323184777,-686.09609930724343,-687.08525114572421,-688.07931207709476,-689.0783064648474,-690.08225879338841,-691.09119366863865,-692.10513581863665,-693.12411009414427,-694.14814146925619,-695.17725504201155,-696.21147603500947,-697.25082979602735,-698.2953417986414,-699.34503764285182,-700.39994305570974,-701.46008389194799,-702.52548613461431,-703.59617589570894,-704.67217941682395,-705.75352306978687,-706.8402333573066,-707.93233691362309,-709.02986050516063,-710.13283103118283,-711.24127552445293,-712.35522115189565,-713.47469521526375,-714.59972515180641,-715.73033853494189,-716.86656307493365,-718.00842661956915,-719.15595715484267,-720.30918280564083,-721.46813183643235,-722.6328326519606,{"$f":"EI92-EI94","v":-723.80331379793961},-724.9796039617537,-726.16173197316107,-727.34972680499982,-728.54361757389836,-729.7434335409888,-730.94920411262433,-732.16095884109995,-733.3787274253765,-734.60253971180862,-735.83242569487697,-737.06841551792195,-738.31053947388409,-739.55882800604491,-740.81331170877456,-742.07402132828054,-743.34098776336168,-744.61424206616584,-745.8938154429502,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Paid In Capital","USD '000",null,null,null,{"$f":"SUM(J98:XFD98)","v":292950},{"$f":"J94","v":0},{"$f":"K94","v":0},0,0,73237.5,73237.5,73237.5,73237.5,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BW94","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$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]
[null,null,null,"Dividends","USD '000",null,null,null,{"$f":"SUM(J99:XFD99)","v":-92631.816800015469},{"$f":"J92*J6","v":0},0,0,0,0,0,0,0,-578.54143491462423,-579.18762348141911,-579.83701903785436,-580.48963749999996,-546.54077611291677,-547.19988845104751,-547.86227191861144,-548.52794274999997,-556.50235788517512,-557.17465247006839,-557.85028360698368,-558.52926785500006,-565.74806873037869,-566.43380920696995,-567.12295296662342,-567.8155168996002,-592.18701370227848,-592.88646898840159,-593.58939562324815,-594.29581083488438,-600.74644508861957,-601.45988948046499,-602.17687464800849,-602.89741816387755,{"$f":"AP92*AP6","v":-606.5241829453247},-607.25189622500704,-607.98322109590151,-608.71817548208787,-609.82909752425735,-610.57136506953339,-611.31731643784565,-612.06696991175568,-613.12326705418059,-613.88037995036211,-614.64125034604058,-615.40589688942896,-616.63871387573556,-617.41096902984077,-618.18705683343273,-618.96699630768887,-620.06919121162889,-620.85689146881612,-621.64850102848015,-622.44403929222131,-623.723674322232,-624.527128584563,-625.33457033542015,-626.14601936443614,-627.29597104680215,-628.11549439437977,-628.93908498025405,-629.76676298985035,-631.09511235553748,-631.93102617006662,-632.77108856765847,-633.61532013744682,{"$f":"BV92*BV6","v":-634.81496291268286},-635.66759500350258,-636.52445864904621,-637.38557485023034,-661.44992727590648,-662.31961200854266,-663.19361292699716,-664.07195145220487,-688.08551298217594,-688.97259140946483,-689.86407234628837,-690.75997764200031,-692.11485552036027,-693.01967551619498,-693.92898607175505,-694.84280947338107,-696.22485331579537,-697.14776971154674,-698.07526647821805,-699.00736634787677,-700.41712085205131,-701.35849557571771,-702.30454227772236,-703.25528414477424,-680.26292995683843,-681.22313217497822,-682.18809981102299,-683.15785651541592,-684.13242605597532,-685.1118323184777,-686.09609930724343,-687.08525114572421,{"$f":"DB92*DB6","v":-688.07931207709476},-689.0783064648474,-690.08225879338841,-691.09119366863865,-692.10513581863665,-693.12411009414427,-694.14814146925619,-695.17725504201155,-696.21147603500947,-697.25082979602735,-698.2953417986414,-699.34503764285182,-700.39994305570974,-701.46008389194799,-702.52548613461431,-703.59617589570894,-704.67217941682395,-705.75352306978687,-706.8402333573066,-707.93233691362309,-709.02986050516063,-710.13283103118283,-711.24127552445293,-712.35522115189565,-713.47469521526375,-714.59972515180641,-715.73033853494189,-716.86656307493365,-718.00842661956915,-719.15595715484267,-720.30918280564083,-721.46813183643235,{"$f":"EH92*EH6","v":-722.6328326519606},-723.80331379793961,-724.9796039617537,-726.16173197316107,-727.34972680499982,-728.54361757389836,-729.7434335409888,-730.94920411262433,-732.16095884109995,-733.3787274253765,-734.60253971180862,-735.83242569487697,-737.06841551792195,-738.31053947388409,-739.55882800604491,-740.81331170877456,-742.07402132828054,-743.34098776336168,-744.61424206616584,-745.8938154429502,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"FN92*FN6","v":0},0,0,0,0,0,0]
[]
[null,null,"Balance Sheet"]
[null,null,null,"Accumulated Capital Expendtures","USD '000",null,null,null,null,{"$f":"I102+J20","v":0},0,0,0,73237.5,146475,219712.5,292950,292950,292950,292950,292950,292950,292950,292950,292950,292950,292950,292950,292950,292950,292950,292950,292950,292950,292950,292950,292950,292950,292950,292950,292950,{"$f":"AO102+AP20","v":292950},292950,292950,292950,292950,292950,292950,292950,292950,292950,292950,292950,292950,292950,292950,292950,292950,292950,292950,292950,292950,292950,292950,292950,292950,292950,292950,292950,292950,292950,292950,292950,{"$f":"BU102+BV20","v":292950},292950,292950,292950,292950,292950,292950,292950,292950,292950,292950,292950,292950,292950,292950,292950,292950,292950,292950,292950,292950,292950,292950,292950,292950,292950,292950,292950,292950,292950,292950,292950,{"$f":"DA102+DB20","v":292950},292950,292950,292950,292950,292950,292950,292950,292950,292950,292950,292950,292950,292950,292950,292950,292950,292950,292950,292950,292950,292950,292950,292950,292950,292950,292950,292950,292950,292950,292950,292950,{"$f":"EG102+EH20","v":292950},292950,292950,292950,292950,292950,292950,292950,292950,292950,292950,292950,292950,292950,292950,292950,292950,292950,292950,292950,292950,292950,292950,292950,292950,292950,292950,292950,292950,292950,292950,292950,{"$f":"FM102+FN20","v":292950},292950,292950,292950,292950,292950,292950]
[null,null,null,"Accumulated Development Fee","USD '000",null,null,null,null,{"$f":"I103+J80","v":0},0,0,0,0,0,0,0,73237.5,73237.5,73237.5,73237.5,73237.5,73237.5,73237.5,73237.5,73237.5,73237.5,73237.5,73237.5,73237.5,73237.5,73237.5,73237.5,73237.5,73237.5,73237.5,73237.5,73237.5,73237.5,73237.5,73237.5,{"$f":"AO103+AP80","v":73237.5},73237.5,73237.5,73237.5,73237.5,73237.5,73237.5,73237.5,73237.5,73237.5,73237.5,73237.5,73237.5,73237.5,73237.5,73237.5,73237.5,73237.5,73237.5,73237.5,73237.5,73237.5,73237.5,73237.5,73237.5,73237.5,73237.5,73237.5,73237.5,73237.5,73237.5,73237.5,{"$f":"BU103+BV80","v":73237.5},73237.5,73237.5,73237.5,73237.5,73237.5,73237.5,73237.5,73237.5,73237.5,73237.5,73237.5,73237.5,73237.5,73237.5,73237.5,73237.5,73237.5,73237.5,73237.5,73237.5,73237.5,73237.5,73237.5,73237.5,73237.5,73237.5,73237.5,73237.5,73237.5,73237.5,73237.5,{"$f":"DA103+DB80","v":73237.5},73237.5,73237.5,73237.5,73237.5,73237.5,73237.5,73237.5,73237.5,73237.5,73237.5,73237.5,73237.5,73237.5,73237.5,73237.5,73237.5,73237.5,73237.5,73237.5,73237.5,73237.5,73237.5,73237.5,73237.5,73237.5,73237.5,73237.5,73237.5,73237.5,73237.5,73237.5,{"$f":"EG103+EH80","v":73237.5},73237.5,73237.5,73237.5,73237.5,73237.5,73237.5,73237.5,73237.5,73237.5,73237.5,73237.5,73237.5,73237.5,73237.5,73237.5,73237.5,73237.5,73237.5,73237.5,73237.5,73237.5,73237.5,73237.5,73237.5,73237.5,73237.5,73237.5,73237.5,73237.5,73237.5,73237.5,{"$f":"FM103+FN80","v":73237.5},73237.5,73237.5,73237.5,73237.5,73237.5,73237.5]
[null,null,null,"Less: 50% Basis Adjustment","USD '000",null,null,null,null,{"$f":"I104-J84","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AO104-AP84","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BU104-BV84","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"DA104-DB84","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EG104-EH84","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"FM104-FN84","v":0},0,0,0,0,0,0]
[null,null,null,"Total Gross Plant","USD '000",null,null,null,null,{"$f":"SUM(J102:J104)","v":0},{"$f":"SUM(K102:K104)","v":0},0,0,73237.5,146475,219712.5,292950,366187.5,366187.5,366187.5,366187.5,366187.5,366187.5,366187.5,366187.5,366187.5,366187.5,366187.5,366187.5,366187.5,366187.5,366187.5,366187.5,366187.5,366187.5,366187.5,366187.5,366187.5,366187.5,366187.5,366187.5,366187.5,366187.5,366187.5,366187.5,366187.5,366187.5,366187.5,366187.5,366187.5,366187.5,366187.5,366187.5,366187.5,366187.5,366187.5,366187.5,366187.5,366187.5,366187.5,366187.5,366187.5,366187.5,366187.5,366187.5,366187.5,366187.5,366187.5,366187.5,366187.5,366187.5,366187.5,366187.5,366187.5,{"$f":"SUM(BW102:BW104)","v":366187.5},366187.5,366187.5,366187.5,366187.5,366187.5,366187.5,366187.5,366187.5,366187.5,366187.5,366187.5,366187.5,366187.5,366187.5,366187.5,366187.5,366187.5,366187.5,366187.5,366187.5,366187.5,366187.5,366187.5,366187.5,366187.5,366187.5,366187.5,366187.5,366187.5,366187.5,366187.5,366187.5,366187.5,366187.5,366187.5,366187.5,366187.5,366187.5,366187.5,366187.5,366187.5,366187.5,366187.5,366187.5,366187.5,366187.5,366187.5,366187.5,366187.5,366187.5,366187.5,366187.5,366187.5,366187.5,366187.5,366187.5,366187.5,366187.5,366187.5,366187.5,366187.5,366187.5,366187.5,{"$f":"SUM(EI102:EI104)","v":366187.5},366187.5,366187.5,366187.5,366187.5,366187.5,366187.5,366187.5,366187.5,366187.5,366187.5,366187.5,366187.5,366187.5,366187.5,366187.5,366187.5,366187.5,366187.5,366187.5,366187.5,366187.5,366187.5,366187.5,366187.5,366187.5,366187.5,366187.5,366187.5,366187.5,366187.5,366187.5,366187.5,366187.5,366187.5,366187.5,366187.5,366187.5]
[null,null,null,"Less: Accumulated Depreciaton","USD '000",null,null,null,null,{"$f":"I106-J78","v":0},0,0,0,0,0,0,0,-183.09375000000017,-366.18750000000034,-549.28125000000045,-732.37500000000068,-1080.2531250000011,-1428.1312500000013,-1776.0093750000015,-2123.8875000000016,-2436.9778125000021,-2750.0681250000025,-3063.1584375000029,-3376.2487500000034,-3658.2131250000039,-3940.1775000000043,-4222.1418750000048,-4504.1062500000053,-4757.8741875000051,-5011.6421250000049,-5265.4100625000046,-5519.1780000000044,-5747.3128125000048,-5975.4476250000052,-6203.5824375000057,-6431.7172500000061,{"$f":"AO106-AP78","v":-6647.7678750000059},-6863.8185000000058,-7079.8691250000056,-7295.9197500000055,-7511.9703750000053,-7728.0210000000052,-7944.071625000005,-8160.1222500000049,-8376.5390625000055,-8592.9558750000051,-8809.3726875000048,-9025.7895000000044,-9241.8401250000043,-9457.8907500000041,-9673.941375000004,-9889.9920000000038,-10106.408812500003,-10322.825625000003,-10539.242437500003,-10755.659250000002,-10971.709875000002,-11187.760500000002,-11403.811125000002,-11619.861750000002,-11836.278562500001,-12052.695375000001,-12269.112187500001,-12485.529,-12701.579625,-12917.63025,-13133.680875,-13349.7315,{"$f":"BU106-BV78","v":-13566.1483125},-13782.565124999999,-13998.981937499999,-14215.398749999998,-14323.424062499998,-14431.449374999998,-14539.474687499998,-14647.499999999998,-14647.499999999998,-14647.499999999998,-14647.499999999998,-14647.499999999998,-14647.499999999998,-14647.499999999998,-14647.499999999998,-14647.499999999998,-14647.499999999998,-14647.499999999998,-14647.499999999998,-14647.499999999998,-14647.499999999998,-14647.499999999998,-14647.499999999998,-14647.499999999998,-14647.499999999998,-14647.499999999998,-14647.499999999998,-14647.499999999998,-14647.499999999998,-14647.499999999998,-14647.499999999998,-14647.499999999998,{"$f":"DA106-DB78","v":-14647.499999999998},-14647.499999999998,-14647.499999999998,-14647.499999999998,-14647.499999999998,-14647.499999999998,-14647.499999999998,-14647.499999999998,-14647.499999999998,-14647.499999999998,-14647.499999999998,-14647.499999999998,-14647.499999999998,-14647.499999999998,-14647.499999999998,-14647.499999999998,-14647.499999999998,-14647.499999999998,-14647.499999999998,-14647.499999999998,-14647.499999999998,-14647.499999999998,-14647.499999999998,-14647.499999999998,-14647.499999999998,-14647.499999999998,-14647.499999999998,-14647.499999999998,-14647.499999999998,-14647.499999999998,-14647.499999999998,-14647.499999999998,{"$f":"EG106-EH78","v":-14647.499999999998},-14647.499999999998,-14647.499999999998,-14647.499999999998,-14647.499999999998,-14647.499999999998,-14647.499999999998,-14647.499999999998,-14647.499999999998,-14647.499999999998,-14647.499999999998,-14647.499999999998,-14647.499999999998,-14647.499999999998,-14647.499999999998,-14647.499999999998,-14647.499999999998,-14647.499999999998,-14647.499999999998,-14647.499999999998,-14647.499999999998,-14647.499999999998,-14647.499999999998,-14647.499999999998,-14647.499999999998,-14647.499999999998,-14647.499999999998,-14647.499999999998,-14647.499999999998,-14647.499999999998,-14647.499999999998,-14647.499999999998,{"$f":"FM106-FN78","v":-14647.499999999998},-14647.499999999998,-14647.499999999998,-14647.499999999998,-14647.499999999998,-14647.499999999998,-14647.499999999998]
[null,null,null,"Net Assets","USD '000",null,null,null,null,{"$f":"SUM(J105:J106)","v":0},0,0,0,73237.5,146475,219712.5,292950,366004.40625,365821.3125,365638.21875,365455.125,365107.24687500001,364759.36875000002,364411.49062499998,364063.61249999999,363750.52218749997,363437.43187500001,363124.34156249999,362811.25124999997,362529.28687499999,362247.32250000001,361965.35812499997,361683.39374999999,361429.62581250002,361175.85787499999,360922.08993750002,360668.32199999999,360440.18718750001,360212.05237499997,359983.91756249999,359755.78275000001,{"$f":"SUM(AP105:AP106)","v":359539.73212499998},359323.68150000001,359107.63087499997,358891.58025,358675.52962499997,358459.47899999999,358243.42837500002,358027.37774999999,357810.9609375,357594.54412500001,357378.12731249997,357161.71049999999,356945.65987500001,356729.60924999998,356513.55862500001,356297.50799999997,356081.09118749999,355864.674375,355648.25756250002,355431.84074999997,355215.790125,354999.73950000003,354783.68887499999,354567.63825000002,354351.22143749997,354134.80462499999,353918.3878125,353701.97100000002,353485.92037499999,353269.86975000001,353053.81912499998,352837.76850000001,{"$f":"SUM(BV105:BV106)","v":352621.35168750002},352404.93487499998,352188.51806249999,351972.10125000001,351864.07593749999,351756.05062499997,351648.02531250002,351540,351540,351540,351540,351540,351540,351540,351540,351540,351540,351540,351540,351540,351540,351540,351540,351540,351540,351540,351540,351540,351540,351540,351540,351540,{"$f":"SUM(DB105:DB106)","v":351540},351540,351540,351540,351540,351540,351540,351540,351540,351540,351540,351540,351540,351540,351540,351540,351540,351540,351540,351540,351540,351540,351540,351540,351540,351540,351540,351540,351540,351540,351540,351540,{"$f":"SUM(EH105:EH106)","v":351540},351540,351540,351540,351540,351540,351540,351540,351540,351540,351540,351540,351540,351540,351540,351540,351540,351540,351540,351540,351540,351540,351540,351540,351540,351540,351540,351540,351540,351540,351540,351540,{"$f":"SUM(FN105:FN106)","v":351540},351540,351540,351540,351540,351540,351540]
[]
[null,null,null,"Liabilities and Capital","USD '000"]
[null,null,null,"Unamortised ITC","USD '000",null,null,null,null,{"$f":"J72","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP72","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BV72","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"DB72","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EH72","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"FN72","v":0},0,0,0,0,0,0]
[]
[null,null,null,"Equity Balance","USD '000"]
[null,null,null,"Opening Balance","USD '000",null,null,null,null,{"$f":"I118","v":0},{"$f":"J118","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BV118","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EH118","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Add: Paid in Capital","USD '000"]
[null,null,null,"Add: Income Before 50% Adjustment and ITC Amortization","USD '000"]
[null,null,null,"Less: 50% Adjustment","USD '000"]
[null,null,null,"Less: Dividends","USD '000"]
[null,null,null,"Closing Balance","USD '000",null,null,null,null,{"$f":"J113+J114+J115-J116-J117","v":0},{"$f":"K113+K114+K115-K116-K117","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BW113+BW114+BW115-BW116-BW117","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EI113+EI114+EI115-EI116-EI117","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Liabilities and Capital",null,null,null,null,null,{"$f":"J118+J110","v":0},{"$f":"K118+K110","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BW118+BW110","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EI118+EI110","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Difference",null,null,null,null,null,{"$f":"J120-J107","v":0},0,0,0,-73237.5,-146475,-219712.5,-292950,-366004.40625,-365821.3125,-365638.21875,-365455.125,-365107.24687500001,-364759.36875000002,-364411.49062499998,-364063.61249999999,-363750.52218749997,-363437.43187500001,-363124.34156249999,-362811.25124999997,-362529.28687499999,-362247.32250000001,-361965.35812499997,-361683.39374999999,-361429.62581250002,-361175.85787499999,-360922.08993750002,-360668.32199999999,-360440.18718750001,-360212.05237499997,-359983.91756249999,-359755.78275000001,{"$f":"AP120-AP107","v":-359539.73212499998},-359323.68150000001,-359107.63087499997,-358891.58025,-358675.52962499997,-358459.47899999999,-358243.42837500002,-358027.37774999999,-357810.9609375,-357594.54412500001,-357378.12731249997,-357161.71049999999,-356945.65987500001,-356729.60924999998,-356513.55862500001,-356297.50799999997,-356081.09118749999,-355864.674375,-355648.25756250002,-355431.84074999997,-355215.790125,-354999.73950000003,-354783.68887499999,-354567.63825000002,-354351.22143749997,-354134.80462499999,-353918.3878125,-353701.97100000002,-353485.92037499999,-353269.86975000001,-353053.81912499998,-352837.76850000001,{"$f":"BV120-BV107","v":-352621.35168750002},-352404.93487499998,-352188.51806249999,-351972.10125000001,-351864.07593749999,-351756.05062499997,-351648.02531250002,-351540,-351540,-351540,-351540,-351540,-351540,-351540,-351540,-351540,-351540,-351540,-351540,-351540,-351540,-351540,-351540,-351540,-351540,-351540,-351540,-351540,-351540,-351540,-351540,-351540,{"$f":"DB120-DB107","v":-351540},-351540,-351540,-351540,-351540,-351540,-351540,-351540,-351540,-351540,-351540,-351540,-351540,-351540,-351540,-351540,-351540,-351540,-351540,-351540,-351540,-351540,-351540,-351540,-351540,-351540,-351540,-351540,-351540,-351540,-351540,-351540,{"$f":"EH120-EH107","v":-351540},-351540,-351540,-351540,-351540,-351540,-351540,-351540,-351540,-351540,-351540,-351540,-351540,-351540,-351540,-351540,-351540,-351540,-351540,-351540,-351540,-351540,-351540,-351540,-351540,-351540,-351540,-351540,-351540,-351540,-351540,-351540,{"$f":"FN120-FN107","v":-351540},-351540,-351540,-351540,-351540,-351540,-351540]
[null,null,null,"Test",null,null,null,null,{"$f":"AND(J122:FT122)","v":false},{"$f":"ROUND(J121,0)=0","v":true},{"$f":"ROUND(K121,0)=0","v":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,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"ROUND(BW121,0)=0","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"ROUND(EI121,0)=0","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false]
[]
[null,"Hypothetical IRR After-tax"]
[]
[null,null,"Cash Basis -- Without Subtracting Development Fee"]
[null,null,null,"Pre-tax Cash flow from Partnership Page","USD '000",null,null,null,null,{"$f":"'Partnership Pre-tax Cash Flow'!I127","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!J127","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!K127","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!L127","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!M127","v":-73237.5},{"$f":"'Partnership Pre-tax Cash Flow'!N127","v":-73237.5},{"$f":"'Partnership Pre-tax Cash Flow'!O127","v":-73237.5},{"$f":"'Partnership Pre-tax Cash Flow'!P127","v":-73237.5},{"$f":"'Partnership Pre-tax Cash Flow'!Q127","v":-781.00142077800547},{"$f":"'Partnership Pre-tax Cash Flow'!R127","v":-781.81938098913815},{"$f":"'Partnership Pre-tax Cash Flow'!S127","v":-782.64140068082827},{"$f":"'Partnership Pre-tax Cash Flow'!T127","v":-783.46749999999997},{"$f":"'Partnership Pre-tax Cash Flow'!U127","v":-784.29769919356556},{"$f":"'Partnership Pre-tax Cash Flow'!V127","v":-785.13201860892093},{"$f":"'Partnership Pre-tax Cash Flow'!W127","v":-785.97047869444486},{"$f":"'Partnership Pre-tax Cash Flow'!X127","v":-786.81310000000008},{"$f":"'Partnership Pre-tax Cash Flow'!Y127","v":-787.65990317743695},{"$f":"'Partnership Pre-tax Cash Flow'!Z127","v":-788.51090898109942},{"$f":"'Partnership Pre-tax Cash Flow'!AA127","v":-789.36613826833377},{"$f":"'Partnership Pre-tax Cash Flow'!AB127","v":-790.22561200000018},{"$f":"'Partnership Pre-tax Cash Flow'!AC127","v":-791.08935124098571},{"$f":"'Partnership Pre-tax Cash Flow'!AD127","v":-791.95737716072142},{"$f":"'Partnership Pre-tax Cash Flow'!AE127","v":-792.82971103370051},{"$f":"'Partnership Pre-tax Cash Flow'!AF127","v":-793.70637424000029},{"$f":"'Partnership Pre-tax Cash Flow'!AG127","v":-817.06111465478295},{"$f":"'Partnership Pre-tax Cash Flow'!AH127","v":-817.94650109291342},{"$f":"'Partnership Pre-tax Cash Flow'!AI127","v":-818.83628164335209},{"$f":"'Partnership Pre-tax Cash Flow'!AJ127","v":-819.73047811377774},{"$f":"'Partnership Pre-tax Cash Flow'!AK127","v":-821.08196925774632},{"$f":"'Partnership Pre-tax Cash Flow'!AL127","v":-821.98506342463929},{"$f":"'Partnership Pre-tax Cash Flow'!AM127","v":-822.89263958608672},{"$f":"'Partnership Pre-tax Cash Flow'!AN127","v":-823.804719985921},{"$f":"'Partnership Pre-tax Cash Flow'!AO127","v":-825.18330910800591},{"$f":"'Partnership Pre-tax Cash Flow'!AP127","v":-826.10446515823685},{"$f":"'Partnership Pre-tax Cash Flow'!AQ127","v":-827.03019284291327},{"$f":"'Partnership Pre-tax Cash Flow'!AR127","v":-827.96051485074418},{"$f":"'Partnership Pre-tax Cash Flow'!AS127","v":-829.36674528387016},{"$f":"'Partnership Pre-tax Cash Flow'!AT127","v":-830.3063244551056},{"$f":"'Partnership Pre-tax Cash Flow'!AU127","v":-831.25056669347555},{"$f":"'Partnership Pre-tax Cash Flow'!AV127","v":-832.19949514146299},{"$f":"'Partnership Pre-tax Cash Flow'!AW127","v":-833.63392111288681},{"$f":"'Partnership Pre-tax Cash Flow'!AX127","v":-834.59229186754703},{"$f":"'Partnership Pre-tax Cash Flow'!AY127","v":-835.55541895068427},{"$f":"'Partnership Pre-tax Cash Flow'!AZ127","v":-836.52332596763154},{"$f":"'Partnership Pre-tax Cash Flow'!BA127","v":-837.98651281738682},{"$f":"'Partnership Pre-tax Cash Flow'!BB127","v":-838.96405098714024},{"$f":"'Partnership Pre-tax Cash Flow'!BC127","v":-839.94644061194026},{"$f":"'Partnership Pre-tax Cash Flow'!BD127","v":-840.93370576922644},{"$f":"'Partnership Pre-tax Cash Flow'!BE127","v":-842.42623017294795},{"$f":"'Partnership Pre-tax Cash Flow'!BF127","v":-843.42331910609641},{"$f":"'Partnership Pre-tax Cash Flow'!BG127","v":-844.42535652339257},{"$f":"'Partnership Pre-tax Cash Flow'!BH127","v":-845.43236698382441},{"$f":"'Partnership Pre-tax Cash Flow'!BI127","v":-846.95481718004044},{"$f":"'Partnership Pre-tax Cash Flow'!BJ127","v":-847.97184789185189},{"$f":"'Partnership Pre-tax Cash Flow'!BK127","v":-848.99392605749392},{"$f":"'Partnership Pre-tax Cash Flow'!BL127","v":-850.02107672713441},{"$f":"'Partnership Pre-tax Cash Flow'!BM127","v":-851.57405274911662},{"$f":"'Partnership Pre-tax Cash Flow'!BN127","v":-852.61142407516422},{"$f":"'Partnership Pre-tax Cash Flow'!BO127","v":-853.65394380411908},{"$f":"'Partnership Pre-tax Cash Flow'!BP127","v":-854.70163748715242},{"$f":"'Partnership Pre-tax Cash Flow'!BQ127","v":-856.28575139941449},{"$f":"'Partnership Pre-tax Cash Flow'!BR127","v":-857.34387015198308},{"$f":"'Partnership Pre-tax Cash Flow'!BS127","v":-858.4072402755171},{"$f":"'Partnership Pre-tax Cash Flow'!BT127","v":-859.47588783221113},{"$f":"'Partnership Pre-tax Cash Flow'!BU127","v":-861.09176397175042},{"$f":"'Partnership Pre-tax Cash Flow'!BV127","v":-862.1710450993703},{"$f":"'Partnership Pre-tax Cash Flow'!BW127","v":-863.2556826253749},{"$f":"'Partnership Pre-tax Cash Flow'!BX127","v":-864.34570313320296},{"$f":"'Partnership Pre-tax Cash Flow'!BY127","v":-865.99397835557784},{"$f":"'Partnership Pre-tax Cash Flow'!BZ127","v":-867.09484510575021},{"$f":"'Partnership Pre-tax Cash Flow'!CA127","v":-868.20117538227487},{"$f":"'Partnership Pre-tax Cash Flow'!CB127","v":-869.31299630025933},{"$f":"'Partnership Pre-tax Cash Flow'!CC127","v":-870.9943202306024},{"$f":"'Partnership Pre-tax Cash Flow'!CD127","v":-872.11720431577828},{"$f":"'Partnership Pre-tax Cash Flow'!CE127","v":-873.24566119783344},{"$f":"'Partnership Pre-tax Cash Flow'!CF127","v":-874.37971853417764},{"$f":"'Partnership Pre-tax Cash Flow'!CG127","v":-876.09475382324081},{"$f":"'Partnership Pre-tax Cash Flow'!CH127","v":-877.24009559012018},{"$f":"'Partnership Pre-tax Cash Flow'!CI127","v":-878.39112160981654},{"$f":"'Partnership Pre-tax Cash Flow'!CJ127","v":-879.5478600928875},{"$f":"'Partnership Pre-tax Cash Flow'!CK127","v":-881.29728267822202},{"$f":"'Partnership Pre-tax Cash Flow'!CL127","v":-882.46553128043888},{"$f":"'Partnership Pre-tax Cash Flow'!CM127","v":-883.63957782052921},{"$f":"'Partnership Pre-tax Cash Flow'!CN127","v":-884.81945107326169},{"$f":"'Partnership Pre-tax Cash Flow'!CO127","v":-886.6039504456345},{"$f":"'Partnership Pre-tax Cash Flow'!CP127","v":-887.79556401989578},{"$f":"'Partnership Pre-tax Cash Flow'!CQ127","v":-888.99309149078783},{"$f":"'Partnership Pre-tax Cash Flow'!CR127","v":-890.19656220857496},{"$f":"'Partnership Pre-tax Cash Flow'!CS127","v":-861.09231640106123},{"$f":"'Partnership Pre-tax Cash Flow'!CT127","v":-862.30776224680778},{"$f":"'Partnership Pre-tax Cash Flow'!CU127","v":-863.52924026711764},{"$f":"'Partnership Pre-tax Cash Flow'!CV127","v":-864.75678039926061},{"$f":"'Partnership Pre-tax Cash Flow'!CW127","v":-865.99041272908266},{"$f":"'Partnership Pre-tax Cash Flow'!CX127","v":-867.23016749174394},{"$f":"'Partnership Pre-tax Cash Flow'!CY127","v":-868.47607507246005},{"$f":"'Partnership Pre-tax Cash Flow'!CZ127","v":-869.72816600724582},{"$f":"'Partnership Pre-tax Cash Flow'!DA127","v":-870.98647098366428},{"$f":"'Partnership Pre-tax Cash Flow'!DB127","v":-872.25102084157891},{"$f":"'Partnership Pre-tax Cash Flow'!DC127","v":-873.52184657390933},{"$f":"'Partnership Pre-tax Cash Flow'!DD127","v":-874.79897932739073},{"$f":"'Partnership Pre-tax Cash Flow'!DE127","v":-876.08245040333759},{"$f":"'Partnership Pre-tax Cash Flow'!DF127","v":-877.37229125841054},{"$f":"'Partnership Pre-tax Cash Flow'!DG127","v":-878.66853350538759},{"$f":"'Partnership Pre-tax Cash Flow'!DH127","v":-879.97120891393865},{"$f":"'Partnership Pre-tax Cash Flow'!DI127","v":-881.28034941140436},{"$f":"'Partnership Pre-tax Cash Flow'!DJ127","v":-882.59598708357885},{"$f":"'Partnership Pre-tax Cash Flow'!DK127","v":-883.91815417549537},{"$f":"'Partnership Pre-tax Cash Flow'!DL127","v":-885.24688309221756},{"$f":"'Partnership Pre-tax Cash Flow'!DM127","v":-886.58220639963258},{"$f":"'Partnership Pre-tax Cash Flow'!DN127","v":-887.92415682525052},{"$f":"'Partnership Pre-tax Cash Flow'!DO127","v":-889.27276725900538},{"$f":"'Partnership Pre-tax Cash Flow'!DP127","v":-890.62807075406192},{"$f":"'Partnership Pre-tax Cash Flow'!DQ127","v":-891.99010052762526},{"$f":"'Partnership Pre-tax Cash Flow'!DR127","v":-893.35888996175549},{"$f":"'Partnership Pre-tax Cash Flow'!DS127","v":-894.73447260418561},{"$f":"'Partnership Pre-tax Cash Flow'!DT127","v":-896.1168821691432},{"$f":"'Partnership Pre-tax Cash Flow'!DU127","v":-897.50615253817796},{"$f":"'Partnership Pre-tax Cash Flow'!DV127","v":-898.90231776099085},{"$f":"'Partnership Pre-tax Cash Flow'!DW127","v":-900.30541205626946},{"$f":"'Partnership Pre-tax Cash Flow'!DX127","v":-901.71546981252618},{"$f":"'Partnership Pre-tax Cash Flow'!DY127","v":-903.13252558894146},{"$f":"'Partnership Pre-tax Cash Flow'!DZ127","v":-904.55661411621065},{"$f":"'Partnership Pre-tax Cash Flow'!EA127","v":-905.98777029739483},{"$f":"'Partnership Pre-tax Cash Flow'!EB127","v":-907.42602920877675},{"$f":"'Partnership Pre-tax Cash Flow'!EC127","v":-908.87142610072044},{"$f":"'Partnership Pre-tax Cash Flow'!ED127","v":-910.32399639853497},{"$f":"'Partnership Pre-tax Cash Flow'!EE127","v":-911.78377570334283},{"$f":"'Partnership Pre-tax Cash Flow'!EF127","v":-913.25079979295242},{"$f":"'Partnership Pre-tax Cash Flow'!EG127","v":-914.72510462273488},{"$f":"'Partnership Pre-tax Cash Flow'!EH127","v":-916.20672632650576},{"$f":"'Partnership Pre-tax Cash Flow'!EI127","v":-917.69570121740969},{"$f":"'Partnership Pre-tax Cash Flow'!EJ127","v":-919.19206578881153},{"$f":"'Partnership Pre-tax Cash Flow'!EK127","v":-920.69585671518962},{"$f":"'Partnership Pre-tax Cash Flow'!EL127","v":-922.20711085303594},{"$f":"'Partnership Pre-tax Cash Flow'!EM127","v":-923.72586524175802},{"$f":"'Partnership Pre-tax Cash Flow'!EN127","v":-925.25215710458781},{"$f":"'Partnership Pre-tax Cash Flow'!EO127","v":-926.78602384949363},{"$f":"'Partnership Pre-tax Cash Flow'!EP127","v":-928.32750307009678},{"$f":"'Partnership Pre-tax Cash Flow'!EQ127","v":-929.87663254659321},{"$f":"'Partnership Pre-tax Cash Flow'!ER127","v":-931.43345024667963},{"$f":"'Partnership Pre-tax Cash Flow'!ES127","v":-932.99799432648354},{"$f":"'Partnership Pre-tax Cash Flow'!ET127","v":-934.5703031314988},{"$f":"'Partnership Pre-tax Cash Flow'!EU127","v":-936.15041519752526},{"$f":"'Partnership Pre-tax Cash Flow'!EV127","v":-937.73836925161334},{"$f":"'Partnership Pre-tax Cash Flow'!EW127","v":-939.33420421301332},{"$f":"'Partnership Pre-tax Cash Flow'!EX127","v":-940.93795919412878},{"$f":"'Partnership Pre-tax Cash Flow'!EY127","v":-942.54967350147581},{"$f":"'Partnership Pre-tax Cash Flow'!EZ127","v":-944.16938663664575},{"$f":"'Partnership Pre-tax Cash Flow'!FA127","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!FB127","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!FC127","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!FD127","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!FE127","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!FF127","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!FG127","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!FH127","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!FI127","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!FJ127","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!FK127","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!FL127","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!FM127","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!FN127","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!FO127","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!FP127","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!FQ127","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!FR127","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!FS127","v":0}]
[null,null,null,"After Tax Cash Flow Assuming All Utilized","USD '000",null,null,null,null,{"$f":"J127-J61","v":0},0,0,0,-73237.5,-73237.5,-73237.5,-73237.5,-578.54143491462423,-579.18762348141911,-579.83701903785436,-580.48963749999996,-546.54077611291677,-547.19988845104751,-547.86227191861144,-548.52794274999997,-556.50235788517512,-557.17465247006839,-557.85028360698368,-558.52926785500006,-565.74806873037869,-566.43380920696995,-567.12295296662342,-567.8155168996002,-592.18701370227848,-592.88646898840159,-593.58939562324815,-594.29581083488438,-600.74644508861957,-601.45988948046499,-602.17687464800849,-602.89741816387755,{"$f":"AP127-AP61","v":-606.5241829453247},-607.25189622500704,-607.98322109590151,-608.71817548208787,-609.82909752425735,-610.57136506953339,-611.31731643784565,-612.06696991175568,-613.12326705418059,-613.88037995036211,-614.64125034604058,-615.40589688942896,-616.63871387573556,-617.41096902984077,-618.18705683343273,-618.96699630768887,-620.06919121162889,-620.85689146881612,-621.64850102848015,-622.44403929222131,-623.723674322232,-624.527128584563,-625.33457033542015,-626.14601936443614,-627.29597104680215,-628.11549439437977,-628.93908498025405,-629.76676298985035,-631.09511235553748,-631.93102617006662,-632.77108856765847,-633.61532013744682,{"$f":"BV127-BV61","v":-634.81496291268286},-635.66759500350258,-636.52445864904621,-637.38557485023034,-661.44992727590648,-662.31961200854266,-663.19361292699716,-664.07195145220487,-688.08551298217594,-688.97259140946483,-689.86407234628837,-690.75997764200031,-692.11485552036027,-693.01967551619498,-693.92898607175505,-694.84280947338107,-696.22485331579537,-697.14776971154674,-698.07526647821805,-699.00736634787677,-700.41712085205131,-701.35849557571771,-702.30454227772236,-703.25528414477424,-680.26292995683843,-681.22313217497822,-682.18809981102299,-683.15785651541592,-684.13242605597532,-685.1118323184777,-686.09609930724343,-687.08525114572421,{"$f":"DB127-DB61","v":-688.07931207709476},-689.0783064648474,-690.08225879338841,-691.09119366863865,-692.10513581863665,-693.12411009414427,-694.14814146925619,-695.17725504201155,-696.21147603500947,-697.25082979602735,-698.2953417986414,-699.34503764285182,-700.39994305570974,-701.46008389194799,-702.52548613461431,-703.59617589570894,-704.67217941682395,-705.75352306978687,-706.8402333573066,-707.93233691362309,-709.02986050516063,-710.13283103118283,-711.24127552445293,-712.35522115189565,-713.47469521526375,-714.59972515180641,-715.73033853494189,-716.86656307493365,-718.00842661956915,-719.15595715484267,-720.30918280564083,-721.46813183643235,{"$f":"EH127-EH61","v":-722.6328326519606},-723.80331379793961,-724.9796039617537,-726.16173197316107,-727.34972680499982,-728.54361757389836,-729.7434335409888,-730.94920411262433,-732.16095884109995,-733.3787274253765,-734.60253971180862,-735.83242569487697,-737.06841551792195,-738.31053947388409,-739.55882800604491,-740.81331170877456,-742.07402132828054,-743.34098776336168,-744.61424206616584,-745.8938154429502,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"FN127-FN61","v":0},0,0,0,0,0,0]
[]
[null,null,null,"Hypotherical After tax with No Taxes on Development Fee",null,{"$f":"XIRR(J128:FT128,J2:FT2)","v":{"$error":"#NUM!"}}]
[]
[null,null,null,"Net Cash Flow with Tax on Development Fee",null,null,null,null,null,{"$f":"J96","v":0},{"$f":"K96","v":0},0,0,-73237.5,-73237.5,-73237.5,-73237.5,-578.54143491462423,-579.18762348141911,-579.83701903785436,-580.48963749999996,-546.54077611291677,-547.19988845104751,-547.86227191861144,-548.52794274999997,-556.50235788517512,-557.17465247006839,-557.85028360698368,-558.52926785500006,-565.74806873037869,-566.43380920696995,-567.12295296662342,-567.8155168996002,-592.18701370227848,-592.88646898840159,-593.58939562324815,-594.29581083488438,-600.74644508861957,-601.45988948046499,-602.17687464800849,-602.89741816387755,-606.5241829453247,-607.25189622500704,-607.98322109590151,-608.71817548208787,-609.82909752425735,-610.57136506953339,-611.31731643784565,-612.06696991175568,-613.12326705418059,-613.88037995036211,-614.64125034604058,-615.40589688942896,-616.63871387573556,-617.41096902984077,-618.18705683343273,-618.96699630768887,-620.06919121162889,-620.85689146881612,-621.64850102848015,-622.44403929222131,-623.723674322232,-624.527128584563,-625.33457033542015,-626.14601936443614,-627.29597104680215,-628.11549439437977,-628.93908498025405,-629.76676298985035,-631.09511235553748,-631.93102617006662,-632.77108856765847,-633.61532013744682,-634.81496291268286,{"$f":"BW96","v":-635.66759500350258},-636.52445864904621,-637.38557485023034,-661.44992727590648,-662.31961200854266,-663.19361292699716,-664.07195145220487,-688.08551298217594,-688.97259140946483,-689.86407234628837,-690.75997764200031,-692.11485552036027,-693.01967551619498,-693.92898607175505,-694.84280947338107,-696.22485331579537,-697.14776971154674,-698.07526647821805,-699.00736634787677,-700.41712085205131,-701.35849557571771,-702.30454227772236,-703.25528414477424,-680.26292995683843,-681.22313217497822,-682.18809981102299,-683.15785651541592,-684.13242605597532,-685.1118323184777,-686.09609930724343,-687.08525114572421,-688.07931207709476,-689.0783064648474,-690.08225879338841,-691.09119366863865,-692.10513581863665,-693.12411009414427,-694.14814146925619,-695.17725504201155,-696.21147603500947,-697.25082979602735,-698.2953417986414,-699.34503764285182,-700.39994305570974,-701.46008389194799,-702.52548613461431,-703.59617589570894,-704.67217941682395,-705.75352306978687,-706.8402333573066,-707.93233691362309,-709.02986050516063,-710.13283103118283,-711.24127552445293,-712.35522115189565,-713.47469521526375,-714.59972515180641,-715.73033853494189,-716.86656307493365,-718.00842661956915,-719.15595715484267,-720.30918280564083,-721.46813183643235,-722.6328326519606,{"$f":"EI96","v":-723.80331379793961},-724.9796039617537,-726.16173197316107,-727.34972680499982,-728.54361757389836,-729.7434335409888,-730.94920411262433,-732.16095884109995,-733.3787274253765,-734.60253971180862,-735.83242569487697,-737.06841551792195,-738.31053947388409,-739.55882800604491,-740.81331170877456,-742.07402132828054,-743.34098776336168,-744.61424206616584,-745.8938154429502,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"After-tax IRR with Taxes on Development Fee",null,{"$f":"XIRR(J132:FT132,J3:FT3)","v":{"$error":"#NUM!"}}]
[]
[null,null,"Economic Basis - Subtracting Development Fee"]
[null,null,null,"Development Fee - Write-up of Asset",null,null,null,null,null,{"$f":"J38","v":0},{"$f":"K38","v":0},0,0,0,0,0,0,73237.5,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BW38","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EI38","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Pre-tax Cash flow less Development Fee","USD '000",null,null,null,null,{"$f":"J127-J136","v":0},{"$f":"K127-K136","v":0},0,0,-73237.5,-73237.5,-73237.5,-73237.5,-74018.501420778004,-781.81938098913815,-782.64140068082827,-783.46749999999997,-784.29769919356556,-785.13201860892093,-785.97047869444486,-786.81310000000008,-787.65990317743695,-788.51090898109942,-789.36613826833377,-790.22561200000018,-791.08935124098571,-791.95737716072142,-792.82971103370051,-793.70637424000029,-817.06111465478295,-817.94650109291342,-818.83628164335209,-819.73047811377774,-821.08196925774632,-821.98506342463929,-822.89263958608672,-823.804719985921,-825.18330910800591,-826.10446515823685,-827.03019284291327,-827.96051485074418,-829.36674528387016,-830.3063244551056,-831.25056669347555,-832.19949514146299,-833.63392111288681,-834.59229186754703,-835.55541895068427,-836.52332596763154,-837.98651281738682,-838.96405098714024,-839.94644061194026,-840.93370576922644,-842.42623017294795,-843.42331910609641,-844.42535652339257,-845.43236698382441,-846.95481718004044,-847.97184789185189,-848.99392605749392,-850.02107672713441,-851.57405274911662,-852.61142407516422,-853.65394380411908,-854.70163748715242,-856.28575139941449,-857.34387015198308,-858.4072402755171,-859.47588783221113,-861.09176397175042,{"$f":"BW127-BW136","v":-862.1710450993703},-863.2556826253749,-864.34570313320296,-865.99397835557784,-867.09484510575021,-868.20117538227487,-869.31299630025933,-870.9943202306024,-872.11720431577828,-873.24566119783344,-874.37971853417764,-876.09475382324081,-877.24009559012018,-878.39112160981654,-879.5478600928875,-881.29728267822202,-882.46553128043888,-883.63957782052921,-884.81945107326169,-886.6039504456345,-887.79556401989578,-888.99309149078783,-890.19656220857496,-861.09231640106123,-862.30776224680778,-863.52924026711764,-864.75678039926061,-865.99041272908266,-867.23016749174394,-868.47607507246005,-869.72816600724582,-870.98647098366428,-872.25102084157891,-873.52184657390933,-874.79897932739073,-876.08245040333759,-877.37229125841054,-878.66853350538759,-879.97120891393865,-881.28034941140436,-882.59598708357885,-883.91815417549537,-885.24688309221756,-886.58220639963258,-887.92415682525052,-889.27276725900538,-890.62807075406192,-891.99010052762526,-893.35888996175549,-894.73447260418561,-896.1168821691432,-897.50615253817796,-898.90231776099085,-900.30541205626946,-901.71546981252618,-903.13252558894146,-904.55661411621065,-905.98777029739483,-907.42602920877675,-908.87142610072044,-910.32399639853497,-911.78377570334283,-913.25079979295242,-914.72510462273488,{"$f":"EI127-EI136","v":-916.20672632650576},-917.69570121740969,-919.19206578881153,-920.69585671518962,-922.20711085303594,-923.72586524175802,-925.25215710458781,-926.78602384949363,-928.32750307009678,-929.87663254659321,-931.43345024667963,-932.99799432648354,-934.5703031314988,-936.15041519752526,-937.73836925161334,-939.33420421301332,-940.93795919412878,-942.54967350147581,-944.16938663664575,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Pre-tax Cash flow IRR less Development Fee",null,{"$f":"XIRR(J138:FT138,J3:FT3)","v":{"$error":"#NUM!"}}]
[]
[null,null,null,"After Tax Cash Flow Less Development Fee","USD '000",null,null,null,null,{"$f":"J128-J136","v":0},{"$f":"K128-K136","v":0},0,0,-73237.5,-73237.5,-73237.5,-73237.5,-73816.04143491463,-579.18762348141911,-579.83701903785436,-580.48963749999996,-546.54077611291677,-547.19988845104751,-547.86227191861144,-548.52794274999997,-556.50235788517512,-557.17465247006839,-557.85028360698368,-558.52926785500006,-565.74806873037869,-566.43380920696995,-567.12295296662342,-567.8155168996002,-592.18701370227848,-592.88646898840159,-593.58939562324815,-594.29581083488438,-600.74644508861957,-601.45988948046499,-602.17687464800849,-602.89741816387755,-606.5241829453247,-607.25189622500704,-607.98322109590151,-608.71817548208787,-609.82909752425735,-610.57136506953339,-611.31731643784565,-612.06696991175568,-613.12326705418059,-613.88037995036211,-614.64125034604058,-615.40589688942896,-616.63871387573556,-617.41096902984077,-618.18705683343273,-618.96699630768887,-620.06919121162889,-620.85689146881612,-621.64850102848015,-622.44403929222131,-623.723674322232,-624.527128584563,-625.33457033542015,-626.14601936443614,-627.29597104680215,-628.11549439437977,-628.93908498025405,-629.76676298985035,-631.09511235553748,-631.93102617006662,-632.77108856765847,-633.61532013744682,-634.81496291268286,{"$f":"BW128-BW136","v":-635.66759500350258},-636.52445864904621,-637.38557485023034,-661.44992727590648,-662.31961200854266,-663.19361292699716,-664.07195145220487,-688.08551298217594,-688.97259140946483,-689.86407234628837,-690.75997764200031,-692.11485552036027,-693.01967551619498,-693.92898607175505,-694.84280947338107,-696.22485331579537,-697.14776971154674,-698.07526647821805,-699.00736634787677,-700.41712085205131,-701.35849557571771,-702.30454227772236,-703.25528414477424,-680.26292995683843,-681.22313217497822,-682.18809981102299,-683.15785651541592,-684.13242605597532,-685.1118323184777,-686.09609930724343,-687.08525114572421,-688.07931207709476,-689.0783064648474,-690.08225879338841,-691.09119366863865,-692.10513581863665,-693.12411009414427,-694.14814146925619,-695.17725504201155,-696.21147603500947,-697.25082979602735,-698.2953417986414,-699.34503764285182,-700.39994305570974,-701.46008389194799,-702.52548613461431,-703.59617589570894,-704.67217941682395,-705.75352306978687,-706.8402333573066,-707.93233691362309,-709.02986050516063,-710.13283103118283,-711.24127552445293,-712.35522115189565,-713.47469521526375,-714.59972515180641,-715.73033853494189,-716.86656307493365,-718.00842661956915,-719.15595715484267,-720.30918280564083,-721.46813183643235,-722.6328326519606,{"$f":"EI128-EI136","v":-723.80331379793961},-724.9796039617537,-726.16173197316107,-727.34972680499982,-728.54361757389836,-729.7434335409888,-730.94920411262433,-732.16095884109995,-733.3787274253765,-734.60253971180862,-735.83242569487697,-737.06841551792195,-738.31053947388409,-739.55882800604491,-740.81331170877456,-742.07402132828054,-743.34098776336168,-744.61424206616584,-745.8938154429502,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"After Tax IRR less Development Fee",null,{"$f":"XIRR(J141:FT141,J3:FT3)","v":{"$error":"#NUM!"}}]
[]
[null,null,null,"After Tax Cash Flow Less Development Fee and Tax",null,null,null,null,null,{"$f":"J132-J136","v":0}]
[null,null,null,"After Tax IRR less Development Fee"]
[]
[]
[null,null,null,"By depreciation category"]
[null,null,null,{"$f":"'Inputs - Tax'!$C$64","v":"Long term"},"USD '000",null,null,null,{"$f":"SUM(J149:FU149)","v":0},{"$f":"SUMIF('Partnership Pre-tax Cash Flow'!$E$183,$C149,'Partnership Pre-tax Cash Flow'!I$183)","v":0},{"$f":"SUMIF('Partnership Pre-tax Cash Flow'!$E$183,$C149,'Partnership Pre-tax Cash Flow'!J$183)","v":0},{"$f":"SUMIF('Partnership Pre-tax Cash Flow'!$E$183,$C149,'Partnership Pre-tax Cash Flow'!K$183)","v":0},{"$f":"SUMIF('Partnership Pre-tax Cash Flow'!$E$183,$C149,'Partnership Pre-tax Cash Flow'!L$183)","v":0},{"$f":"SUMIF('Partnership Pre-tax Cash Flow'!$E$183,$C149,'Partnership Pre-tax Cash Flow'!M$183)","v":0},{"$f":"SUMIF('Partnership Pre-tax Cash Flow'!$E$183,$C149,'Partnership Pre-tax Cash Flow'!N$183)","v":0},{"$f":"SUMIF('Partnership Pre-tax Cash Flow'!$E$183,$C149,'Partnership Pre-tax Cash Flow'!O$183)","v":0},{"$f":"SUMIF('Partnership Pre-tax Cash Flow'!$E$183,$C149,'Partnership Pre-tax Cash Flow'!P$183)","v":0},{"$f":"SUMIF('Partnership Pre-tax Cash Flow'!$E$183,$C149,'Partnership Pre-tax Cash Flow'!Q$183)","v":0},{"$f":"SUMIF('Partnership Pre-tax Cash Flow'!$E$183,$C149,'Partnership Pre-tax Cash Flow'!R$183)","v":0},{"$f":"SUMIF('Partnership Pre-tax Cash Flow'!$E$183,$C149,'Partnership Pre-tax Cash Flow'!S$183)","v":0},{"$f":"SUMIF('Partnership Pre-tax Cash Flow'!$E$183,$C149,'Partnership Pre-tax Cash Flow'!T$183)","v":0},{"$f":"SUMIF('Partnership Pre-tax Cash Flow'!$E$183,$C149,'Partnership Pre-tax Cash Flow'!U$183)","v":0},{"$f":"SUMIF('Partnership Pre-tax Cash Flow'!$E$183,$C149,'Partnership Pre-tax Cash Flow'!V$183)","v":0},{"$f":"SUMIF('Partnership Pre-tax Cash Flow'!$E$183,$C149,'Partnership Pre-tax Cash Flow'!W$183)","v":0},{"$f":"SUMIF('Partnership Pre-tax Cash Flow'!$E$183,$C149,'Partnership Pre-tax Cash Flow'!X$183)","v":0},{"$f":"SUMIF('Partnership Pre-tax Cash Flow'!$E$183,$C149,'Partnership Pre-tax Cash Flow'!Y$183)","v":0},{"$f":"SUMIF('Partnership Pre-tax Cash Flow'!$E$183,$C149,'Partnership Pre-tax Cash Flow'!Z$183)","v":0},{"$f":"SUMIF('Partnership Pre-tax Cash Flow'!$E$183,$C149,'Partnership Pre-tax Cash Flow'!AA$183)","v":0},{"$f":"SUMIF('Partnership Pre-tax Cash Flow'!$E$183,$C149,'Partnership Pre-tax Cash Flow'!AB$183)","v":0},{"$f":"SUMIF('Partnership Pre-tax Cash Flow'!$E$183,$C149,'Partnership Pre-tax Cash Flow'!AC$183)","v":0},{"$f":"SUMIF('Partnership Pre-tax Cash Flow'!$E$183,$C149,'Partnership Pre-tax Cash Flow'!AD$183)","v":0},{"$f":"SUMIF('Partnership Pre-tax Cash Flow'!$E$183,$C149,'Partnership Pre-tax Cash Flow'!AE$183)","v":0},{"$f":"SUMIF('Partnership Pre-tax Cash Flow'!$E$183,$C149,'Partnership Pre-tax Cash Flow'!AF$183)","v":0},{"$f":"SUMIF('Partnership Pre-tax Cash Flow'!$E$183,$C149,'Partnership Pre-tax Cash Flow'!AG$183)","v":0},{"$f":"SUMIF('Partnership Pre-tax Cash Flow'!$E$183,$C149,'Partnership Pre-tax Cash Flow'!AH$183)","v":0},{"$f":"SUMIF('Partnership Pre-tax Cash Flow'!$E$183,$C149,'Partnership Pre-tax Cash Flow'!AI$183)","v":0},{"$f":"SUMIF('Partnership Pre-tax Cash Flow'!$E$183,$C149,'Partnership Pre-tax Cash Flow'!AJ$183)","v":0},{"$f":"SUMIF('Partnership Pre-tax Cash Flow'!$E$183,$C149,'Partnership Pre-tax Cash Flow'!AK$183)","v":0},{"$f":"SUMIF('Partnership Pre-tax Cash Flow'!$E$183,$C149,'Partnership Pre-tax Cash Flow'!AL$183)","v":0},{"$f":"SUMIF('Partnership Pre-tax Cash Flow'!$E$183,$C149,'Partnership Pre-tax Cash Flow'!AM$183)","v":0},{"$f":"SUMIF('Partnership Pre-tax Cash Flow'!$E$183,$C149,'Partnership Pre-tax Cash Flow'!AN$183)","v":0},{"$f":"SUMIF('Partnership Pre-tax Cash Flow'!$E$183,$C149,'Partnership Pre-tax Cash Flow'!AO$183)","v":0},{"$f":"SUMIF('Partnership Pre-tax Cash Flow'!$E$183,$C149,'Partnership Pre-tax Cash Flow'!AP$183)","v":0},{"$f":"SUMIF('Partnership Pre-tax Cash Flow'!$E$183,$C149,'Partnership Pre-tax Cash Flow'!AQ$183)","v":0},{"$f":"SUMIF('Partnership Pre-tax Cash Flow'!$E$183,$C149,'Partnership Pre-tax Cash Flow'!AR$183)","v":0},{"$f":"SUMIF('Partnership Pre-tax Cash Flow'!$E$183,$C149,'Partnership Pre-tax Cash Flow'!AS$183)","v":0},{"$f":"SUMIF('Partnership Pre-tax Cash Flow'!$E$183,$C149,'Partnership Pre-tax Cash Flow'!AT$183)","v":0},{"$f":"SUMIF('Partnership Pre-tax Cash Flow'!$E$183,$C149,'Partnership Pre-tax Cash Flow'!AU$183)","v":0},{"$f":"SUMIF('Partnership Pre-tax Cash Flow'!$E$183,$C149,'Partnership Pre-tax Cash Flow'!AV$183)","v":0},{"$f":"SUMIF('Partnership Pre-tax Cash Flow'!$E$183,$C149,'Partnership Pre-tax Cash Flow'!AW$183)","v":0},{"$f":"SUMIF('Partnership Pre-tax Cash Flow'!$E$183,$C149,'Partnership Pre-tax Cash Flow'!AX$183)","v":0},{"$f":"SUMIF('Partnership Pre-tax Cash Flow'!$E$183,$C149,'Partnership Pre-tax Cash Flow'!AY$183)","v":0},{"$f":"SUMIF('Partnership Pre-tax Cash Flow'!$E$183,$C149,'Partnership Pre-tax Cash Flow'!AZ$183)","v":0},{"$f":"SUMIF('Partnership Pre-tax Cash Flow'!$E$183,$C149,'Partnership Pre-tax Cash Flow'!BA$183)","v":0},{"$f":"SUMIF('Partnership Pre-tax Cash Flow'!$E$183,$C149,'Partnership Pre-tax Cash Flow'!BB$183)","v":0},{"$f":"SUMIF('Partnership Pre-tax Cash Flow'!$E$183,$C149,'Partnership Pre-tax Cash Flow'!BC$183)","v":0},{"$f":"SUMIF('Partnership Pre-tax Cash Flow'!$E$183,$C149,'Partnership Pre-tax Cash Flow'!BD$183)","v":0},{"$f":"SUMIF('Partnership Pre-tax Cash Flow'!$E$183,$C149,'Partnership Pre-tax Cash Flow'!BE$183)","v":0},{"$f":"SUMIF('Partnership Pre-tax Cash Flow'!$E$183,$C149,'Partnership Pre-tax Cash Flow'!BF$183)","v":0},{"$f":"SUMIF('Partnership Pre-tax Cash Flow'!$E$183,$C149,'Partnership Pre-tax Cash Flow'!BG$183)","v":0},{"$f":"SUMIF('Partnership Pre-tax Cash Flow'!$E$183,$C149,'Partnership Pre-tax Cash Flow'!BH$183)","v":0},{"$f":"SUMIF('Partnership Pre-tax Cash Flow'!$E$183,$C149,'Partnership Pre-tax Cash Flow'!BI$183)","v":0},{"$f":"SUMIF('Partnership Pre-tax Cash Flow'!$E$183,$C149,'Partnership Pre-tax Cash Flow'!BJ$183)","v":0},{"$f":"SUMIF('Partnership Pre-tax Cash Flow'!$E$183,$C149,'Partnership Pre-tax Cash Flow'!BK$183)","v":0},{"$f":"SUMIF('Partnership Pre-tax Cash Flow'!$E$183,$C149,'Partnership Pre-tax Cash Flow'!BL$183)","v":0},{"$f":"SUMIF('Partnership Pre-tax Cash Flow'!$E$183,$C149,'Partnership Pre-tax Cash Flow'!BM$183)","v":0},{"$f":"SUMIF('Partnership Pre-tax Cash Flow'!$E$183,$C149,'Partnership Pre-tax Cash Flow'!BN$183)","v":0},{"$f":"SUMIF('Partnership Pre-tax Cash Flow'!$E$183,$C149,'Partnership Pre-tax Cash Flow'!BO$183)","v":0},{"$f":"SUMIF('Partnership Pre-tax Cash Flow'!$E$183,$C149,'Partnership Pre-tax Cash Flow'!BP$183)","v":0},{"$f":"SUMIF('Partnership Pre-tax Cash Flow'!$E$183,$C149,'Partnership Pre-tax Cash Flow'!BQ$183)","v":0},{"$f":"SUMIF('Partnership Pre-tax Cash Flow'!$E$183,$C149,'Partnership Pre-tax Cash Flow'!BR$183)","v":0},{"$f":"SUMIF('Partnership Pre-tax Cash Flow'!$E$183,$C149,'Partnership Pre-tax Cash Flow'!BS$183)","v":0},{"$f":"SUMIF('Partnership Pre-tax Cash Flow'!$E$183,$C149,'Partnership Pre-tax Cash Flow'!BT$183)","v":0},{"$f":"SUMIF('Partnership Pre-tax Cash Flow'!$E$183,$C149,'Partnership Pre-tax Cash Flow'!BU$183)","v":0},{"$f":"SUMIF('Partnership Pre-tax Cash Flow'!$E$183,$C149,'Partnership Pre-tax Cash Flow'!BV$183)","v":0},{"$f":"SUMIF('Partnership Pre-tax Cash Flow'!$E$183,$C149,'Partnership Pre-tax Cash Flow'!BW$183)","v":0},{"$f":"SUMIF('Partnership Pre-tax Cash Flow'!$E$183,$C149,'Partnership Pre-tax Cash Flow'!BX$183)","v":0},{"$f":"SUMIF('Partnership Pre-tax Cash Flow'!$E$183,$C149,'Partnership Pre-tax Cash Flow'!BY$183)","v":0},{"$f":"SUMIF('Partnership Pre-tax Cash Flow'!$E$183,$C149,'Partnership Pre-tax Cash Flow'!BZ$183)","v":0},{"$f":"SUMIF('Partnership Pre-tax Cash Flow'!$E$183,$C149,'Partnership Pre-tax Cash Flow'!CA$183)","v":0},{"$f":"SUMIF('Partnership Pre-tax Cash Flow'!$E$183,$C149,'Partnership Pre-tax Cash Flow'!CB$183)","v":0},{"$f":"SUMIF('Partnership Pre-tax Cash Flow'!$E$183,$C149,'Partnership Pre-tax Cash Flow'!CC$183)","v":0},{"$f":"SUMIF('Partnership Pre-tax Cash Flow'!$E$183,$C149,'Partnership Pre-tax Cash Flow'!CD$183)","v":0},{"$f":"SUMIF('Partnership Pre-tax Cash Flow'!$E$183,$C149,'Partnership Pre-tax Cash Flow'!CE$183)","v":0},{"$f":"SUMIF('Partnership Pre-tax Cash Flow'!$E$183,$C149,'Partnership Pre-tax Cash Flow'!CF$183)","v":0},{"$f":"SUMIF('Partnership Pre-tax Cash Flow'!$E$183,$C149,'Partnership Pre-tax Cash Flow'!CG$183)","v":0},{"$f":"SUMIF('Partnership Pre-tax Cash Flow'!$E$183,$C149,'Partnership Pre-tax Cash Flow'!CH$183)","v":0},{"$f":"SUMIF('Partnership Pre-tax Cash Flow'!$E$183,$C149,'Partnership Pre-tax Cash Flow'!CI$183)","v":0},{"$f":"SUMIF('Partnership Pre-tax Cash Flow'!$E$183,$C149,'Partnership Pre-tax Cash Flow'!CJ$183)","v":0},{"$f":"SUMIF('Partnership Pre-tax Cash Flow'!$E$183,$C149,'Partnership Pre-tax Cash Flow'!CK$183)","v":0},{"$f":"SUMIF('Partnership Pre-tax Cash Flow'!$E$183,$C149,'Partnership Pre-tax Cash Flow'!CL$183)","v":0},{"$f":"SUMIF('Partnership Pre-tax Cash Flow'!$E$183,$C149,'Partnership Pre-tax Cash Flow'!CM$183)","v":0},{"$f":"SUMIF('Partnership Pre-tax Cash Flow'!$E$183,$C149,'Partnership Pre-tax Cash Flow'!CN$183)","v":0},{"$f":"SUMIF('Partnership Pre-tax Cash Flow'!$E$183,$C149,'Partnership Pre-tax Cash Flow'!CO$183)","v":0},{"$f":"SUMIF('Partnership Pre-tax Cash Flow'!$E$183,$C149,'Partnership Pre-tax Cash Flow'!CP$183)","v":0},{"$f":"SUMIF('Partnership Pre-tax Cash Flow'!$E$183,$C149,'Partnership Pre-tax Cash Flow'!CQ$183)","v":0},{"$f":"SUMIF('Partnership Pre-tax Cash Flow'!$E$183,$C149,'Partnership Pre-tax Cash Flow'!CR$183)","v":0},{"$f":"SUMIF('Partnership Pre-tax Cash Flow'!$E$183,$C149,'Partnership Pre-tax Cash Flow'!CS$183)","v":0},{"$f":"SUMIF('Partnership Pre-tax Cash Flow'!$E$183,$C149,'Partnership Pre-tax Cash Flow'!CT$183)","v":0},{"$f":"SUMIF('Partnership Pre-tax Cash Flow'!$E$183,$C149,'Partnership Pre-tax Cash Flow'!CU$183)","v":0},{"$f":"SUMIF('Partnership Pre-tax Cash Flow'!$E$183,$C149,'Partnership Pre-tax Cash Flow'!CV$183)","v":0},{"$f":"SUMIF('Partnership Pre-tax Cash Flow'!$E$183,$C149,'Partnership Pre-tax Cash Flow'!CW$183)","v":0},{"$f":"SUMIF('Partnership Pre-tax Cash Flow'!$E$183,$C149,'Partnership Pre-tax Cash Flow'!CX$183)","v":0},{"$f":"SUMIF('Partnership Pre-tax Cash Flow'!$E$183,$C149,'Partnership Pre-tax Cash Flow'!CY$183)","v":0},{"$f":"SUMIF('Partnership Pre-tax Cash Flow'!$E$183,$C149,'Partnership Pre-tax Cash Flow'!CZ$183)","v":0},{"$f":"SUMIF('Partnership Pre-tax Cash Flow'!$E$183,$C149,'Partnership Pre-tax Cash Flow'!DA$183)","v":0},{"$f":"SUMIF('Partnership Pre-tax Cash Flow'!$E$183,$C149,'Partnership Pre-tax Cash Flow'!DB$183)","v":0},{"$f":"SUMIF('Partnership Pre-tax Cash Flow'!$E$183,$C149,'Partnership Pre-tax Cash Flow'!DC$183)","v":0},{"$f":"SUMIF('Partnership Pre-tax Cash Flow'!$E$183,$C149,'Partnership Pre-tax Cash Flow'!DD$183)","v":0},{"$f":"SUMIF('Partnership Pre-tax Cash Flow'!$E$183,$C149,'Partnership Pre-tax Cash Flow'!DE$183)","v":0},{"$f":"SUMIF('Partnership Pre-tax Cash Flow'!$E$183,$C149,'Partnership Pre-tax Cash Flow'!DF$183)","v":0},{"$f":"SUMIF('Partnership Pre-tax Cash Flow'!$E$183,$C149,'Partnership Pre-tax Cash Flow'!DG$183)","v":0},{"$f":"SUMIF('Partnership Pre-tax Cash Flow'!$E$183,$C149,'Partnership Pre-tax Cash Flow'!DH$183)","v":0},{"$f":"SUMIF('Partnership Pre-tax Cash Flow'!$E$183,$C149,'Partnership Pre-tax Cash Flow'!DI$183)","v":0},{"$f":"SUMIF('Partnership Pre-tax Cash Flow'!$E$183,$C149,'Partnership Pre-tax Cash Flow'!DJ$183)","v":0},{"$f":"SUMIF('Partnership Pre-tax Cash Flow'!$E$183,$C149,'Partnership Pre-tax Cash Flow'!DK$183)","v":0},{"$f":"SUMIF('Partnership Pre-tax Cash Flow'!$E$183,$C149,'Partnership Pre-tax Cash Flow'!DL$183)","v":0},{"$f":"SUMIF('Partnership Pre-tax Cash Flow'!$E$183,$C149,'Partnership Pre-tax Cash Flow'!DM$183)","v":0},{"$f":"SUMIF('Partnership Pre-tax Cash Flow'!$E$183,$C149,'Partnership Pre-tax Cash Flow'!DN$183)","v":0},{"$f":"SUMIF('Partnership Pre-tax Cash Flow'!$E$183,$C149,'Partnership Pre-tax Cash Flow'!DO$183)","v":0},{"$f":"SUMIF('Partnership Pre-tax Cash Flow'!$E$183,$C149,'Partnership Pre-tax Cash Flow'!DP$183)","v":0},{"$f":"SUMIF('Partnership Pre-tax Cash Flow'!$E$183,$C149,'Partnership Pre-tax Cash Flow'!DQ$183)","v":0},{"$f":"SUMIF('Partnership Pre-tax Cash Flow'!$E$183,$C149,'Partnership Pre-tax Cash Flow'!DR$183)","v":0},{"$f":"SUMIF('Partnership Pre-tax Cash Flow'!$E$183,$C149,'Partnership Pre-tax Cash Flow'!DS$183)","v":0},{"$f":"SUMIF('Partnership Pre-tax Cash Flow'!$E$183,$C149,'Partnership Pre-tax Cash Flow'!DT$183)","v":0},{"$f":"SUMIF('Partnership Pre-tax Cash Flow'!$E$183,$C149,'Partnership Pre-tax Cash Flow'!DU$183)","v":0},{"$f":"SUMIF('Partnership Pre-tax Cash Flow'!$E$183,$C149,'Partnership Pre-tax Cash Flow'!DV$183)","v":0},{"$f":"SUMIF('Partnership Pre-tax Cash Flow'!$E$183,$C149,'Partnership Pre-tax Cash Flow'!DW$183)","v":0},{"$f":"SUMIF('Partnership Pre-tax Cash Flow'!$E$183,$C149,'Partnership Pre-tax Cash Flow'!DX$183)","v":0},{"$f":"SUMIF('Partnership Pre-tax Cash Flow'!$E$183,$C149,'Partnership Pre-tax Cash Flow'!DY$183)","v":0},{"$f":"SUMIF('Partnership Pre-tax Cash Flow'!$E$183,$C149,'Partnership Pre-tax Cash Flow'!DZ$183)","v":0},{"$f":"SUMIF('Partnership Pre-tax Cash Flow'!$E$183,$C149,'Partnership Pre-tax Cash Flow'!EA$183)","v":0},{"$f":"SUMIF('Partnership Pre-tax Cash Flow'!$E$183,$C149,'Partnership Pre-tax Cash Flow'!EB$183)","v":0},{"$f":"SUMIF('Partnership Pre-tax Cash Flow'!$E$183,$C149,'Partnership Pre-tax Cash Flow'!EC$183)","v":0},{"$f":"SUMIF('Partnership Pre-tax Cash Flow'!$E$183,$C149,'Partnership Pre-tax Cash Flow'!ED$183)","v":0},{"$f":"SUMIF('Partnership Pre-tax Cash Flow'!$E$183,$C149,'Partnership Pre-tax Cash Flow'!EE$183)","v":0},{"$f":"SUMIF('Partnership Pre-tax Cash Flow'!$E$183,$C149,'Partnership Pre-tax Cash Flow'!EF$183)","v":0},{"$f":"SUMIF('Partnership Pre-tax Cash Flow'!$E$183,$C149,'Partnership Pre-tax Cash Flow'!EG$183)","v":0},{"$f":"SUMIF('Partnership Pre-tax Cash Flow'!$E$183,$C149,'Partnership Pre-tax Cash Flow'!EH$183)","v":0},{"$f":"SUMIF('Partnership Pre-tax Cash Flow'!$E$183,$C149,'Partnership Pre-tax Cash Flow'!EI$183)","v":0},{"$f":"SUMIF('Partnership Pre-tax Cash Flow'!$E$183,$C149,'Partnership Pre-tax Cash Flow'!EJ$183)","v":0},{"$f":"SUMIF('Partnership Pre-tax Cash Flow'!$E$183,$C149,'Partnership Pre-tax Cash Flow'!EK$183)","v":0},{"$f":"SUMIF('Partnership Pre-tax Cash Flow'!$E$183,$C149,'Partnership Pre-tax Cash Flow'!EL$183)","v":0},{"$f":"SUMIF('Partnership Pre-tax Cash Flow'!$E$183,$C149,'Partnership Pre-tax Cash Flow'!EM$183)","v":0},{"$f":"SUMIF('Partnership Pre-tax Cash Flow'!$E$183,$C149,'Partnership Pre-tax Cash Flow'!EN$183)","v":0},{"$f":"SUMIF('Partnership Pre-tax Cash Flow'!$E$183,$C149,'Partnership Pre-tax Cash Flow'!EO$183)","v":0},{"$f":"SUMIF('Partnership Pre-tax Cash Flow'!$E$183,$C149,'Partnership Pre-tax Cash Flow'!EP$183)","v":0},{"$f":"SUMIF('Partnership Pre-tax Cash Flow'!$E$183,$C149,'Partnership Pre-tax Cash Flow'!EQ$183)","v":0},{"$f":"SUMIF('Partnership Pre-tax Cash Flow'!$E$183,$C149,'Partnership Pre-tax Cash Flow'!ER$183)","v":0},{"$f":"SUMIF('Partnership Pre-tax Cash Flow'!$E$183,$C149,'Partnership Pre-tax Cash Flow'!ES$183)","v":0},{"$f":"SUMIF('Partnership Pre-tax Cash Flow'!$E$183,$C149,'Partnership Pre-tax Cash Flow'!ET$183)","v":0},{"$f":"SUMIF('Partnership Pre-tax Cash Flow'!$E$183,$C149,'Partnership Pre-tax Cash Flow'!EU$183)","v":0},{"$f":"SUMIF('Partnership Pre-tax Cash Flow'!$E$183,$C149,'Partnership Pre-tax Cash Flow'!EV$183)","v":0},{"$f":"SUMIF('Partnership Pre-tax Cash Flow'!$E$183,$C149,'Partnership Pre-tax Cash Flow'!EW$183)","v":0},{"$f":"SUMIF('Partnership Pre-tax Cash Flow'!$E$183,$C149,'Partnership Pre-tax Cash Flow'!EX$183)","v":0},{"$f":"SUMIF('Partnership Pre-tax Cash Flow'!$E$183,$C149,'Partnership Pre-tax Cash Flow'!EY$183)","v":0},{"$f":"SUMIF('Partnership Pre-tax Cash Flow'!$E$183,$C149,'Partnership Pre-tax Cash Flow'!EZ$183)","v":0},{"$f":"SUMIF('Partnership Pre-tax Cash Flow'!$E$183,$C149,'Partnership Pre-tax Cash Flow'!FA$183)","v":0},{"$f":"SUMIF('Partnership Pre-tax Cash Flow'!$E$183,$C149,'Partnership Pre-tax Cash Flow'!FB$183)","v":0},{"$f":"SUMIF('Partnership Pre-tax Cash Flow'!$E$183,$C149,'Partnership Pre-tax Cash Flow'!FC$183)","v":0},{"$f":"SUMIF('Partnership Pre-tax Cash Flow'!$E$183,$C149,'Partnership Pre-tax Cash Flow'!FD$183)","v":0},{"$f":"SUMIF('Partnership Pre-tax Cash Flow'!$E$183,$C149,'Partnership Pre-tax Cash Flow'!FE$183)","v":0},{"$f":"SUMIF('Partnership Pre-tax Cash Flow'!$E$183,$C149,'Partnership Pre-tax Cash Flow'!FF$183)","v":0},{"$f":"SUMIF('Partnership Pre-tax Cash Flow'!$E$183,$C149,'Partnership Pre-tax Cash Flow'!FG$183)","v":0},{"$f":"SUMIF('Partnership Pre-tax Cash Flow'!$E$183,$C149,'Partnership Pre-tax Cash Flow'!FH$183)","v":0},{"$f":"SUMIF('Partnership Pre-tax Cash Flow'!$E$183,$C149,'Partnership Pre-tax Cash Flow'!FI$183)","v":0},{"$f":"SUMIF('Partnership Pre-tax Cash Flow'!$E$183,$C149,'Partnership Pre-tax Cash Flow'!FJ$183)","v":0},{"$f":"SUMIF('Partnership Pre-tax Cash Flow'!$E$183,$C149,'Partnership Pre-tax Cash Flow'!FK$183)","v":0},{"$f":"SUMIF('Partnership Pre-tax Cash Flow'!$E$183,$C149,'Partnership Pre-tax Cash Flow'!FL$183)","v":0},{"$f":"SUMIF('Partnership Pre-tax Cash Flow'!$E$183,$C149,'Partnership Pre-tax Cash Flow'!FM$183)","v":0},{"$f":"SUMIF('Partnership Pre-tax Cash Flow'!$E$183,$C149,'Partnership Pre-tax Cash Flow'!FN$183)","v":0},{"$f":"SUMIF('Partnership Pre-tax Cash Flow'!$E$183,$C149,'Partnership Pre-tax Cash Flow'!FO$183)","v":0},{"$f":"SUMIF('Partnership Pre-tax Cash Flow'!$E$183,$C149,'Partnership Pre-tax Cash Flow'!FP$183)","v":0},{"$f":"SUMIF('Partnership Pre-tax Cash Flow'!$E$183,$C149,'Partnership Pre-tax Cash Flow'!FQ$183)","v":0},{"$f":"SUMIF('Partnership Pre-tax Cash Flow'!$E$183,$C149,'Partnership Pre-tax Cash Flow'!FR$183)","v":0},{"$f":"SUMIF('Partnership Pre-tax Cash Flow'!$E$183,$C149,'Partnership Pre-tax Cash Flow'!FS$183)","v":0}]
[null,null,null,{"$f":"'Inputs - Tax'!$C$65","v":"Short term"},"USD '000",null,null,null,{"$f":"SUM(J150:FU150)","v":0},{"$f":"SUMIF('Partnership Pre-tax Cash Flow'!$E$183,$C150,'Partnership Pre-tax Cash Flow'!I$183)","v":0},{"$f":"SUMIF('Partnership Pre-tax Cash Flow'!$E$183,$C150,'Partnership Pre-tax Cash Flow'!J$183)","v":0},{"$f":"SUMIF('Partnership Pre-tax Cash Flow'!$E$183,$C150,'Partnership Pre-tax Cash Flow'!K$183)","v":0},{"$f":"SUMIF('Partnership Pre-tax Cash Flow'!$E$183,$C150,'Partnership Pre-tax Cash Flow'!L$183)","v":0},{"$f":"SUMIF('Partnership Pre-tax Cash Flow'!$E$183,$C150,'Partnership Pre-tax Cash Flow'!M$183)","v":0},{"$f":"SUMIF('Partnership Pre-tax Cash Flow'!$E$183,$C150,'Partnership Pre-tax Cash Flow'!N$183)","v":0},{"$f":"SUMIF('Partnership Pre-tax Cash Flow'!$E$183,$C150,'Partnership Pre-tax Cash Flow'!O$183)","v":0},{"$f":"SUMIF('Partnership Pre-tax Cash Flow'!$E$183,$C150,'Partnership Pre-tax Cash Flow'!P$183)","v":0},{"$f":"SUMIF('Partnership Pre-tax Cash Flow'!$E$183,$C150,'Partnership Pre-tax Cash Flow'!Q$183)","v":0},{"$f":"SUMIF('Partnership Pre-tax Cash Flow'!$E$183,$C150,'Partnership Pre-tax Cash Flow'!R$183)","v":0},{"$f":"SUMIF('Partnership Pre-tax Cash Flow'!$E$183,$C150,'Partnership Pre-tax Cash Flow'!S$183)","v":0},{"$f":"SUMIF('Partnership Pre-tax Cash Flow'!$E$183,$C150,'Partnership Pre-tax Cash Flow'!T$183)","v":0},{"$f":"SUMIF('Partnership Pre-tax Cash Flow'!$E$183,$C150,'Partnership Pre-tax Cash Flow'!U$183)","v":0},{"$f":"SUMIF('Partnership Pre-tax Cash Flow'!$E$183,$C150,'Partnership Pre-tax Cash Flow'!V$183)","v":0},{"$f":"SUMIF('Partnership Pre-tax Cash Flow'!$E$183,$C150,'Partnership Pre-tax Cash Flow'!W$183)","v":0},{"$f":"SUMIF('Partnership Pre-tax Cash Flow'!$E$183,$C150,'Partnership Pre-tax Cash Flow'!X$183)","v":0},{"$f":"SUMIF('Partnership Pre-tax Cash Flow'!$E$183,$C150,'Partnership Pre-tax Cash Flow'!Y$183)","v":0},{"$f":"SUMIF('Partnership Pre-tax Cash Flow'!$E$183,$C150,'Partnership Pre-tax Cash Flow'!Z$183)","v":0},{"$f":"SUMIF('Partnership Pre-tax Cash Flow'!$E$183,$C150,'Partnership Pre-tax Cash Flow'!AA$183)","v":0},{"$f":"SUMIF('Partnership Pre-tax Cash Flow'!$E$183,$C150,'Partnership Pre-tax Cash Flow'!AB$183)","v":0},{"$f":"SUMIF('Partnership Pre-tax Cash Flow'!$E$183,$C150,'Partnership Pre-tax Cash Flow'!AC$183)","v":0},{"$f":"SUMIF('Partnership Pre-tax Cash Flow'!$E$183,$C150,'Partnership Pre-tax Cash Flow'!AD$183)","v":0},{"$f":"SUMIF('Partnership Pre-tax Cash Flow'!$E$183,$C150,'Partnership Pre-tax Cash Flow'!AE$183)","v":0},{"$f":"SUMIF('Partnership Pre-tax Cash Flow'!$E$183,$C150,'Partnership Pre-tax Cash Flow'!AF$183)","v":0},{"$f":"SUMIF('Partnership Pre-tax Cash Flow'!$E$183,$C150,'Partnership Pre-tax Cash Flow'!AG$183)","v":0},{"$f":"SUMIF('Partnership Pre-tax Cash Flow'!$E$183,$C150,'Partnership Pre-tax Cash Flow'!AH$183)","v":0},{"$f":"SUMIF('Partnership Pre-tax Cash Flow'!$E$183,$C150,'Partnership Pre-tax Cash Flow'!AI$183)","v":0},{"$f":"SUMIF('Partnership Pre-tax Cash Flow'!$E$183,$C150,'Partnership Pre-tax Cash Flow'!AJ$183)","v":0},{"$f":"SUMIF('Partnership Pre-tax Cash Flow'!$E$183,$C150,'Partnership Pre-tax Cash Flow'!AK$183)","v":0},{"$f":"SUMIF('Partnership Pre-tax Cash Flow'!$E$183,$C150,'Partnership Pre-tax Cash Flow'!AL$183)","v":0},{"$f":"SUMIF('Partnership Pre-tax Cash Flow'!$E$183,$C150,'Partnership Pre-tax Cash Flow'!AM$183)","v":0},{"$f":"SUMIF('Partnership Pre-tax Cash Flow'!$E$183,$C150,'Partnership Pre-tax Cash Flow'!AN$183)","v":0},{"$f":"SUMIF('Partnership Pre-tax Cash Flow'!$E$183,$C150,'Partnership Pre-tax Cash Flow'!AO$183)","v":0},{"$f":"SUMIF('Partnership Pre-tax Cash Flow'!$E$183,$C150,'Partnership Pre-tax Cash Flow'!AP$183)","v":0},{"$f":"SUMIF('Partnership Pre-tax Cash Flow'!$E$183,$C150,'Partnership Pre-tax Cash Flow'!AQ$183)","v":0},{"$f":"SUMIF('Partnership Pre-tax Cash Flow'!$E$183,$C150,'Partnership Pre-tax Cash Flow'!AR$183)","v":0},{"$f":"SUMIF('Partnership Pre-tax Cash Flow'!$E$183,$C150,'Partnership Pre-tax Cash Flow'!AS$183)","v":0},{"$f":"SUMIF('Partnership Pre-tax Cash Flow'!$E$183,$C150,'Partnership Pre-tax Cash Flow'!AT$183)","v":0},{"$f":"SUMIF('Partnership Pre-tax Cash Flow'!$E$183,$C150,'Partnership Pre-tax Cash Flow'!AU$183)","v":0},{"$f":"SUMIF('Partnership Pre-tax Cash Flow'!$E$183,$C150,'Partnership Pre-tax Cash Flow'!AV$183)","v":0},{"$f":"SUMIF('Partnership Pre-tax Cash Flow'!$E$183,$C150,'Partnership Pre-tax Cash Flow'!AW$183)","v":0},{"$f":"SUMIF('Partnership Pre-tax Cash Flow'!$E$183,$C150,'Partnership Pre-tax Cash Flow'!AX$183)","v":0},{"$f":"SUMIF('Partnership Pre-tax Cash Flow'!$E$183,$C150,'Partnership Pre-tax Cash Flow'!AY$183)","v":0},{"$f":"SUMIF('Partnership Pre-tax Cash Flow'!$E$183,$C150,'Partnership Pre-tax Cash Flow'!AZ$183)","v":0},{"$f":"SUMIF('Partnership Pre-tax Cash Flow'!$E$183,$C150,'Partnership Pre-tax Cash Flow'!BA$183)","v":0},{"$f":"SUMIF('Partnership Pre-tax Cash Flow'!$E$183,$C150,'Partnership Pre-tax Cash Flow'!BB$183)","v":0},{"$f":"SUMIF('Partnership Pre-tax Cash Flow'!$E$183,$C150,'Partnership Pre-tax Cash Flow'!BC$183)","v":0},{"$f":"SUMIF('Partnership Pre-tax Cash Flow'!$E$183,$C150,'Partnership Pre-tax Cash Flow'!BD$183)","v":0},{"$f":"SUMIF('Partnership Pre-tax Cash Flow'!$E$183,$C150,'Partnership Pre-tax Cash Flow'!BE$183)","v":0},{"$f":"SUMIF('Partnership Pre-tax Cash Flow'!$E$183,$C150,'Partnership Pre-tax Cash Flow'!BF$183)","v":0},{"$f":"SUMIF('Partnership Pre-tax Cash Flow'!$E$183,$C150,'Partnership Pre-tax Cash Flow'!BG$183)","v":0},{"$f":"SUMIF('Partnership Pre-tax Cash Flow'!$E$183,$C150,'Partnership Pre-tax Cash Flow'!BH$183)","v":0},{"$f":"SUMIF('Partnership Pre-tax Cash Flow'!$E$183,$C150,'Partnership Pre-tax Cash Flow'!BI$183)","v":0},{"$f":"SUMIF('Partnership Pre-tax Cash Flow'!$E$183,$C150,'Partnership Pre-tax Cash Flow'!BJ$183)","v":0},{"$f":"SUMIF('Partnership Pre-tax Cash Flow'!$E$183,$C150,'Partnership Pre-tax Cash Flow'!BK$183)","v":0},{"$f":"SUMIF('Partnership Pre-tax Cash Flow'!$E$183,$C150,'Partnership Pre-tax Cash Flow'!BL$183)","v":0},{"$f":"SUMIF('Partnership Pre-tax Cash Flow'!$E$183,$C150,'Partnership Pre-tax Cash Flow'!BM$183)","v":0},{"$f":"SUMIF('Partnership Pre-tax Cash Flow'!$E$183,$C150,'Partnership Pre-tax Cash Flow'!BN$183)","v":0},{"$f":"SUMIF('Partnership Pre-tax Cash Flow'!$E$183,$C150,'Partnership Pre-tax Cash Flow'!BO$183)","v":0},{"$f":"SUMIF('Partnership Pre-tax Cash Flow'!$E$183,$C150,'Partnership Pre-tax Cash Flow'!BP$183)","v":0},{"$f":"SUMIF('Partnership Pre-tax Cash Flow'!$E$183,$C150,'Partnership Pre-tax Cash Flow'!BQ$183)","v":0},{"$f":"SUMIF('Partnership Pre-tax Cash Flow'!$E$183,$C150,'Partnership Pre-tax Cash Flow'!BR$183)","v":0},{"$f":"SUMIF('Partnership Pre-tax Cash Flow'!$E$183,$C150,'Partnership Pre-tax Cash Flow'!BS$183)","v":0},{"$f":"SUMIF('Partnership Pre-tax Cash Flow'!$E$183,$C150,'Partnership Pre-tax Cash Flow'!BT$183)","v":0},{"$f":"SUMIF('Partnership Pre-tax Cash Flow'!$E$183,$C150,'Partnership Pre-tax Cash Flow'!BU$183)","v":0},{"$f":"SUMIF('Partnership Pre-tax Cash Flow'!$E$183,$C150,'Partnership Pre-tax Cash Flow'!BV$183)","v":0},{"$f":"SUMIF('Partnership Pre-tax Cash Flow'!$E$183,$C150,'Partnership Pre-tax Cash Flow'!BW$183)","v":0},{"$f":"SUMIF('Partnership Pre-tax Cash Flow'!$E$183,$C150,'Partnership Pre-tax Cash Flow'!BX$183)","v":0},{"$f":"SUMIF('Partnership Pre-tax Cash Flow'!$E$183,$C150,'Partnership Pre-tax Cash Flow'!BY$183)","v":0},{"$f":"SUMIF('Partnership Pre-tax Cash Flow'!$E$183,$C150,'Partnership Pre-tax Cash Flow'!BZ$183)","v":0},{"$f":"SUMIF('Partnership Pre-tax Cash Flow'!$E$183,$C150,'Partnership Pre-tax Cash Flow'!CA$183)","v":0},{"$f":"SUMIF('Partnership Pre-tax Cash Flow'!$E$183,$C150,'Partnership Pre-tax Cash Flow'!CB$183)","v":0},{"$f":"SUMIF('Partnership Pre-tax Cash Flow'!$E$183,$C150,'Partnership Pre-tax Cash Flow'!CC$183)","v":0},{"$f":"SUMIF('Partnership Pre-tax Cash Flow'!$E$183,$C150,'Partnership Pre-tax Cash Flow'!CD$183)","v":0},{"$f":"SUMIF('Partnership Pre-tax Cash Flow'!$E$183,$C150,'Partnership Pre-tax Cash Flow'!CE$183)","v":0},{"$f":"SUMIF('Partnership Pre-tax Cash Flow'!$E$183,$C150,'Partnership Pre-tax Cash Flow'!CF$183)","v":0},{"$f":"SUMIF('Partnership Pre-tax Cash Flow'!$E$183,$C150,'Partnership Pre-tax Cash Flow'!CG$183)","v":0},{"$f":"SUMIF('Partnership Pre-tax Cash Flow'!$E$183,$C150,'Partnership Pre-tax Cash Flow'!CH$183)","v":0},{"$f":"SUMIF('Partnership Pre-tax Cash Flow'!$E$183,$C150,'Partnership Pre-tax Cash Flow'!CI$183)","v":0},{"$f":"SUMIF('Partnership Pre-tax Cash Flow'!$E$183,$C150,'Partnership Pre-tax Cash Flow'!CJ$183)","v":0},{"$f":"SUMIF('Partnership Pre-tax Cash Flow'!$E$183,$C150,'Partnership Pre-tax Cash Flow'!CK$183)","v":0},{"$f":"SUMIF('Partnership Pre-tax Cash Flow'!$E$183,$C150,'Partnership Pre-tax Cash Flow'!CL$183)","v":0},{"$f":"SUMIF('Partnership Pre-tax Cash Flow'!$E$183,$C150,'Partnership Pre-tax Cash Flow'!CM$183)","v":0},{"$f":"SUMIF('Partnership Pre-tax Cash Flow'!$E$183,$C150,'Partnership Pre-tax Cash Flow'!CN$183)","v":0},{"$f":"SUMIF('Partnership Pre-tax Cash Flow'!$E$183,$C150,'Partnership Pre-tax Cash Flow'!CO$183)","v":0},{"$f":"SUMIF('Partnership Pre-tax Cash Flow'!$E$183,$C150,'Partnership Pre-tax Cash Flow'!CP$183)","v":0},{"$f":"SUMIF('Partnership Pre-tax Cash Flow'!$E$183,$C150,'Partnership Pre-tax Cash Flow'!CQ$183)","v":0},{"$f":"SUMIF('Partnership Pre-tax Cash Flow'!$E$183,$C150,'Partnership Pre-tax Cash Flow'!CR$183)","v":0},{"$f":"SUMIF('Partnership Pre-tax Cash Flow'!$E$183,$C150,'Partnership Pre-tax Cash Flow'!CS$183)","v":0},{"$f":"SUMIF('Partnership Pre-tax Cash Flow'!$E$183,$C150,'Partnership Pre-tax Cash Flow'!CT$183)","v":0},{"$f":"SUMIF('Partnership Pre-tax Cash Flow'!$E$183,$C150,'Partnership Pre-tax Cash Flow'!CU$183)","v":0},{"$f":"SUMIF('Partnership Pre-tax Cash Flow'!$E$183,$C150,'Partnership Pre-tax Cash Flow'!CV$183)","v":0},{"$f":"SUMIF('Partnership Pre-tax Cash Flow'!$E$183,$C150,'Partnership Pre-tax Cash Flow'!CW$183)","v":0},{"$f":"SUMIF('Partnership Pre-tax Cash Flow'!$E$183,$C150,'Partnership Pre-tax Cash Flow'!CX$183)","v":0},{"$f":"SUMIF('Partnership Pre-tax Cash Flow'!$E$183,$C150,'Partnership Pre-tax Cash Flow'!CY$183)","v":0},{"$f":"SUMIF('Partnership Pre-tax Cash Flow'!$E$183,$C150,'Partnership Pre-tax Cash Flow'!CZ$183)","v":0},{"$f":"SUMIF('Partnership Pre-tax Cash Flow'!$E$183,$C150,'Partnership Pre-tax Cash Flow'!DA$183)","v":0},{"$f":"SUMIF('Partnership Pre-tax Cash Flow'!$E$183,$C150,'Partnership Pre-tax Cash Flow'!DB$183)","v":0},{"$f":"SUMIF('Partnership Pre-tax Cash Flow'!$E$183,$C150,'Partnership Pre-tax Cash Flow'!DC$183)","v":0},{"$f":"SUMIF('Partnership Pre-tax Cash Flow'!$E$183,$C150,'Partnership Pre-tax Cash Flow'!DD$183)","v":0},{"$f":"SUMIF('Partnership Pre-tax Cash Flow'!$E$183,$C150,'Partnership Pre-tax Cash Flow'!DE$183)","v":0},{"$f":"SUMIF('Partnership Pre-tax Cash Flow'!$E$183,$C150,'Partnership Pre-tax Cash Flow'!DF$183)","v":0},{"$f":"SUMIF('Partnership Pre-tax Cash Flow'!$E$183,$C150,'Partnership Pre-tax Cash Flow'!DG$183)","v":0},{"$f":"SUMIF('Partnership Pre-tax Cash Flow'!$E$183,$C150,'Partnership Pre-tax Cash Flow'!DH$183)","v":0},{"$f":"SUMIF('Partnership Pre-tax Cash Flow'!$E$183,$C150,'Partnership Pre-tax Cash Flow'!DI$183)","v":0},{"$f":"SUMIF('Partnership Pre-tax Cash Flow'!$E$183,$C150,'Partnership Pre-tax Cash Flow'!DJ$183)","v":0},{"$f":"SUMIF('Partnership Pre-tax Cash Flow'!$E$183,$C150,'Partnership Pre-tax Cash Flow'!DK$183)","v":0},{"$f":"SUMIF('Partnership Pre-tax Cash Flow'!$E$183,$C150,'Partnership Pre-tax Cash Flow'!DL$183)","v":0},{"$f":"SUMIF('Partnership Pre-tax Cash Flow'!$E$183,$C150,'Partnership Pre-tax Cash Flow'!DM$183)","v":0},{"$f":"SUMIF('Partnership Pre-tax Cash Flow'!$E$183,$C150,'Partnership Pre-tax Cash Flow'!DN$183)","v":0},{"$f":"SUMIF('Partnership Pre-tax Cash Flow'!$E$183,$C150,'Partnership Pre-tax Cash Flow'!DO$183)","v":0},{"$f":"SUMIF('Partnership Pre-tax Cash Flow'!$E$183,$C150,'Partnership Pre-tax Cash Flow'!DP$183)","v":0},{"$f":"SUMIF('Partnership Pre-tax Cash Flow'!$E$183,$C150,'Partnership Pre-tax Cash Flow'!DQ$183)","v":0},{"$f":"SUMIF('Partnership Pre-tax Cash Flow'!$E$183,$C150,'Partnership Pre-tax Cash Flow'!DR$183)","v":0},{"$f":"SUMIF('Partnership Pre-tax Cash Flow'!$E$183,$C150,'Partnership Pre-tax Cash Flow'!DS$183)","v":0},{"$f":"SUMIF('Partnership Pre-tax Cash Flow'!$E$183,$C150,'Partnership Pre-tax Cash Flow'!DT$183)","v":0},{"$f":"SUMIF('Partnership Pre-tax Cash Flow'!$E$183,$C150,'Partnership Pre-tax Cash Flow'!DU$183)","v":0},{"$f":"SUMIF('Partnership Pre-tax Cash Flow'!$E$183,$C150,'Partnership Pre-tax Cash Flow'!DV$183)","v":0},{"$f":"SUMIF('Partnership Pre-tax Cash Flow'!$E$183,$C150,'Partnership Pre-tax Cash Flow'!DW$183)","v":0},{"$f":"SUMIF('Partnership Pre-tax Cash Flow'!$E$183,$C150,'Partnership Pre-tax Cash Flow'!DX$183)","v":0},{"$f":"SUMIF('Partnership Pre-tax Cash Flow'!$E$183,$C150,'Partnership Pre-tax Cash Flow'!DY$183)","v":0},{"$f":"SUMIF('Partnership Pre-tax Cash Flow'!$E$183,$C150,'Partnership Pre-tax Cash Flow'!DZ$183)","v":0},{"$f":"SUMIF('Partnership Pre-tax Cash Flow'!$E$183,$C150,'Partnership Pre-tax Cash Flow'!EA$183)","v":0},{"$f":"SUMIF('Partnership Pre-tax Cash Flow'!$E$183,$C150,'Partnership Pre-tax Cash Flow'!EB$183)","v":0},{"$f":"SUMIF('Partnership Pre-tax Cash Flow'!$E$183,$C150,'Partnership Pre-tax Cash Flow'!EC$183)","v":0},{"$f":"SUMIF('Partnership Pre-tax Cash Flow'!$E$183,$C150,'Partnership Pre-tax Cash Flow'!ED$183)","v":0},{"$f":"SUMIF('Partnership Pre-tax Cash Flow'!$E$183,$C150,'Partnership Pre-tax Cash Flow'!EE$183)","v":0},{"$f":"SUMIF('Partnership Pre-tax Cash Flow'!$E$183,$C150,'Partnership Pre-tax Cash Flow'!EF$183)","v":0},{"$f":"SUMIF('Partnership Pre-tax Cash Flow'!$E$183,$C150,'Partnership Pre-tax Cash Flow'!EG$183)","v":0},{"$f":"SUMIF('Partnership Pre-tax Cash Flow'!$E$183,$C150,'Partnership Pre-tax Cash Flow'!EH$183)","v":0},{"$f":"SUMIF('Partnership Pre-tax Cash Flow'!$E$183,$C150,'Partnership Pre-tax Cash Flow'!EI$183)","v":0},{"$f":"SUMIF('Partnership Pre-tax Cash Flow'!$E$183,$C150,'Partnership Pre-tax Cash Flow'!EJ$183)","v":0},{"$f":"SUMIF('Partnership Pre-tax Cash Flow'!$E$183,$C150,'Partnership Pre-tax Cash Flow'!EK$183)","v":0},{"$f":"SUMIF('Partnership Pre-tax Cash Flow'!$E$183,$C150,'Partnership Pre-tax Cash Flow'!EL$183)","v":0},{"$f":"SUMIF('Partnership Pre-tax Cash Flow'!$E$183,$C150,'Partnership Pre-tax Cash Flow'!EM$183)","v":0},{"$f":"SUMIF('Partnership Pre-tax Cash Flow'!$E$183,$C150,'Partnership Pre-tax Cash Flow'!EN$183)","v":0},{"$f":"SUMIF('Partnership Pre-tax Cash Flow'!$E$183,$C150,'Partnership Pre-tax Cash Flow'!EO$183)","v":0},{"$f":"SUMIF('Partnership Pre-tax Cash Flow'!$E$183,$C150,'Partnership Pre-tax Cash Flow'!EP$183)","v":0},{"$f":"SUMIF('Partnership Pre-tax Cash Flow'!$E$183,$C150,'Partnership Pre-tax Cash Flow'!EQ$183)","v":0},{"$f":"SUMIF('Partnership Pre-tax Cash Flow'!$E$183,$C150,'Partnership Pre-tax Cash Flow'!ER$183)","v":0},{"$f":"SUMIF('Partnership Pre-tax Cash Flow'!$E$183,$C150,'Partnership Pre-tax Cash Flow'!ES$183)","v":0},{"$f":"SUMIF('Partnership Pre-tax Cash Flow'!$E$183,$C150,'Partnership Pre-tax Cash Flow'!ET$183)","v":0},{"$f":"SUMIF('Partnership Pre-tax Cash Flow'!$E$183,$C150,'Partnership Pre-tax Cash Flow'!EU$183)","v":0},{"$f":"SUMIF('Partnership Pre-tax Cash Flow'!$E$183,$C150,'Partnership Pre-tax Cash Flow'!EV$183)","v":0},{"$f":"SUMIF('Partnership Pre-tax Cash Flow'!$E$183,$C150,'Partnership Pre-tax Cash Flow'!EW$183)","v":0},{"$f":"SUMIF('Partnership Pre-tax Cash Flow'!$E$183,$C150,'Partnership Pre-tax Cash Flow'!EX$183)","v":0},{"$f":"SUMIF('Partnership Pre-tax Cash Flow'!$E$183,$C150,'Partnership Pre-tax Cash Flow'!EY$183)","v":0},{"$f":"SUMIF('Partnership Pre-tax Cash Flow'!$E$183,$C150,'Partnership Pre-tax Cash Flow'!EZ$183)","v":0},{"$f":"SUMIF('Partnership Pre-tax Cash Flow'!$E$183,$C150,'Partnership Pre-tax Cash Flow'!FA$183)","v":0},{"$f":"SUMIF('Partnership Pre-tax Cash Flow'!$E$183,$C150,'Partnership Pre-tax Cash Flow'!FB$183)","v":0},{"$f":"SUMIF('Partnership Pre-tax Cash Flow'!$E$183,$C150,'Partnership Pre-tax Cash Flow'!FC$183)","v":0},{"$f":"SUMIF('Partnership Pre-tax Cash Flow'!$E$183,$C150,'Partnership Pre-tax Cash Flow'!FD$183)","v":0},{"$f":"SUMIF('Partnership Pre-tax Cash Flow'!$E$183,$C150,'Partnership Pre-tax Cash Flow'!FE$183)","v":0},{"$f":"SUMIF('Partnership Pre-tax Cash Flow'!$E$183,$C150,'Partnership Pre-tax Cash Flow'!FF$183)","v":0},{"$f":"SUMIF('Partnership Pre-tax Cash Flow'!$E$183,$C150,'Partnership Pre-tax Cash Flow'!FG$183)","v":0},{"$f":"SUMIF('Partnership Pre-tax Cash Flow'!$E$183,$C150,'Partnership Pre-tax Cash Flow'!FH$183)","v":0},{"$f":"SUMIF('Partnership Pre-tax Cash Flow'!$E$183,$C150,'Partnership Pre-tax Cash Flow'!FI$183)","v":0},{"$f":"SUMIF('Partnership Pre-tax Cash Flow'!$E$183,$C150,'Partnership Pre-tax Cash Flow'!FJ$183)","v":0},{"$f":"SUMIF('Partnership Pre-tax Cash Flow'!$E$183,$C150,'Partnership Pre-tax Cash Flow'!FK$183)","v":0},{"$f":"SUMIF('Partnership Pre-tax Cash Flow'!$E$183,$C150,'Partnership Pre-tax Cash Flow'!FL$183)","v":0},{"$f":"SUMIF('Partnership Pre-tax Cash Flow'!$E$183,$C150,'Partnership Pre-tax Cash Flow'!FM$183)","v":0},{"$f":"SUMIF('Partnership Pre-tax Cash Flow'!$E$183,$C150,'Partnership Pre-tax Cash Flow'!FN$183)","v":0},{"$f":"SUMIF('Partnership Pre-tax Cash Flow'!$E$183,$C150,'Partnership Pre-tax Cash Flow'!FO$183)","v":0},{"$f":"SUMIF('Partnership Pre-tax Cash Flow'!$E$183,$C150,'Partnership Pre-tax Cash Flow'!FP$183)","v":0},{"$f":"SUMIF('Partnership Pre-tax Cash Flow'!$E$183,$C150,'Partnership Pre-tax Cash Flow'!FQ$183)","v":0},{"$f":"SUMIF('Partnership Pre-tax Cash Flow'!$E$183,$C150,'Partnership Pre-tax Cash Flow'!FR$183)","v":0},{"$f":"SUMIF('Partnership Pre-tax Cash Flow'!$E$183,$C150,'Partnership Pre-tax Cash Flow'!FS$183)","v":0}]
[null,null,null,{"$f":"'Inputs - Tax'!$C$66","v":"Financing"},"USD '000",null,null,null,null,{"$f":"SUMIF('Partnership Pre-tax Cash Flow'!$E$183,$C151,'Partnership Pre-tax Cash Flow'!I$183)","v":0},{"$f":"SUMIF('Partnership Pre-tax Cash Flow'!$E$183,$C151,'Partnership Pre-tax Cash Flow'!J$183)","v":0},{"$f":"SUMIF('Partnership Pre-tax Cash Flow'!$E$183,$C151,'Partnership Pre-tax Cash Flow'!K$183)","v":0},{"$f":"SUMIF('Partnership Pre-tax Cash Flow'!$E$183,$C151,'Partnership Pre-tax Cash Flow'!L$183)","v":0},{"$f":"SUMIF('Partnership Pre-tax Cash Flow'!$E$183,$C151,'Partnership Pre-tax Cash Flow'!M$183)","v":0},{"$f":"SUMIF('Partnership Pre-tax Cash Flow'!$E$183,$C151,'Partnership Pre-tax Cash Flow'!N$183)","v":0},{"$f":"SUMIF('Partnership Pre-tax Cash Flow'!$E$183,$C151,'Partnership Pre-tax Cash Flow'!O$183)","v":0},{"$f":"SUMIF('Partnership Pre-tax Cash Flow'!$E$183,$C151,'Partnership Pre-tax Cash Flow'!P$183)","v":0},{"$f":"SUMIF('Partnership Pre-tax Cash Flow'!$E$183,$C151,'Partnership Pre-tax Cash Flow'!Q$183)","v":0},{"$f":"SUMIF('Partnership Pre-tax Cash Flow'!$E$183,$C151,'Partnership Pre-tax Cash Flow'!R$183)","v":0},{"$f":"SUMIF('Partnership Pre-tax Cash Flow'!$E$183,$C151,'Partnership Pre-tax Cash Flow'!S$183)","v":0},{"$f":"SUMIF('Partnership Pre-tax Cash Flow'!$E$183,$C151,'Partnership Pre-tax Cash Flow'!T$183)","v":0},{"$f":"SUMIF('Partnership Pre-tax Cash Flow'!$E$183,$C151,'Partnership Pre-tax Cash Flow'!U$183)","v":0},{"$f":"SUMIF('Partnership Pre-tax Cash Flow'!$E$183,$C151,'Partnership Pre-tax Cash Flow'!V$183)","v":0},{"$f":"SUMIF('Partnership Pre-tax Cash Flow'!$E$183,$C151,'Partnership Pre-tax Cash Flow'!W$183)","v":0},{"$f":"SUMIF('Partnership Pre-tax Cash Flow'!$E$183,$C151,'Partnership Pre-tax Cash Flow'!X$183)","v":0},{"$f":"SUMIF('Partnership Pre-tax Cash Flow'!$E$183,$C151,'Partnership Pre-tax Cash Flow'!Y$183)","v":0},{"$f":"SUMIF('Partnership Pre-tax Cash Flow'!$E$183,$C151,'Partnership Pre-tax Cash Flow'!Z$183)","v":0},{"$f":"SUMIF('Partnership Pre-tax Cash Flow'!$E$183,$C151,'Partnership Pre-tax Cash Flow'!AA$183)","v":0},{"$f":"SUMIF('Partnership Pre-tax Cash Flow'!$E$183,$C151,'Partnership Pre-tax Cash Flow'!AB$183)","v":0},{"$f":"SUMIF('Partnership Pre-tax Cash Flow'!$E$183,$C151,'Partnership Pre-tax Cash Flow'!AC$183)","v":0},{"$f":"SUMIF('Partnership Pre-tax Cash Flow'!$E$183,$C151,'Partnership Pre-tax Cash Flow'!AD$183)","v":0},{"$f":"SUMIF('Partnership Pre-tax Cash Flow'!$E$183,$C151,'Partnership Pre-tax Cash Flow'!AE$183)","v":0},{"$f":"SUMIF('Partnership Pre-tax Cash Flow'!$E$183,$C151,'Partnership Pre-tax Cash Flow'!AF$183)","v":0},{"$f":"SUMIF('Partnership Pre-tax Cash Flow'!$E$183,$C151,'Partnership Pre-tax Cash Flow'!AG$183)","v":0},{"$f":"SUMIF('Partnership Pre-tax Cash Flow'!$E$183,$C151,'Partnership Pre-tax Cash Flow'!AH$183)","v":0},{"$f":"SUMIF('Partnership Pre-tax Cash Flow'!$E$183,$C151,'Partnership Pre-tax Cash Flow'!AI$183)","v":0},{"$f":"SUMIF('Partnership Pre-tax Cash Flow'!$E$183,$C151,'Partnership Pre-tax Cash Flow'!AJ$183)","v":0},{"$f":"SUMIF('Partnership Pre-tax Cash Flow'!$E$183,$C151,'Partnership Pre-tax Cash Flow'!AK$183)","v":0},{"$f":"SUMIF('Partnership Pre-tax Cash Flow'!$E$183,$C151,'Partnership Pre-tax Cash Flow'!AL$183)","v":0},{"$f":"SUMIF('Partnership Pre-tax Cash Flow'!$E$183,$C151,'Partnership Pre-tax Cash Flow'!AM$183)","v":0},{"$f":"SUMIF('Partnership Pre-tax Cash Flow'!$E$183,$C151,'Partnership Pre-tax Cash Flow'!AN$183)","v":0},{"$f":"SUMIF('Partnership Pre-tax Cash Flow'!$E$183,$C151,'Partnership Pre-tax Cash Flow'!AO$183)","v":0},{"$f":"SUMIF('Partnership Pre-tax Cash Flow'!$E$183,$C151,'Partnership Pre-tax Cash Flow'!AP$183)","v":0},{"$f":"SUMIF('Partnership Pre-tax Cash Flow'!$E$183,$C151,'Partnership Pre-tax Cash Flow'!AQ$183)","v":0},{"$f":"SUMIF('Partnership Pre-tax Cash Flow'!$E$183,$C151,'Partnership Pre-tax Cash Flow'!AR$183)","v":0},{"$f":"SUMIF('Partnership Pre-tax Cash Flow'!$E$183,$C151,'Partnership Pre-tax Cash Flow'!AS$183)","v":0},{"$f":"SUMIF('Partnership Pre-tax Cash Flow'!$E$183,$C151,'Partnership Pre-tax Cash Flow'!AT$183)","v":0},{"$f":"SUMIF('Partnership Pre-tax Cash Flow'!$E$183,$C151,'Partnership Pre-tax Cash Flow'!AU$183)","v":0},{"$f":"SUMIF('Partnership Pre-tax Cash Flow'!$E$183,$C151,'Partnership Pre-tax Cash Flow'!AV$183)","v":0},{"$f":"SUMIF('Partnership Pre-tax Cash Flow'!$E$183,$C151,'Partnership Pre-tax Cash Flow'!AW$183)","v":0},{"$f":"SUMIF('Partnership Pre-tax Cash Flow'!$E$183,$C151,'Partnership Pre-tax Cash Flow'!AX$183)","v":0},{"$f":"SUMIF('Partnership Pre-tax Cash Flow'!$E$183,$C151,'Partnership Pre-tax Cash Flow'!AY$183)","v":0},{"$f":"SUMIF('Partnership Pre-tax Cash Flow'!$E$183,$C151,'Partnership Pre-tax Cash Flow'!AZ$183)","v":0},{"$f":"SUMIF('Partnership Pre-tax Cash Flow'!$E$183,$C151,'Partnership Pre-tax Cash Flow'!BA$183)","v":0},{"$f":"SUMIF('Partnership Pre-tax Cash Flow'!$E$183,$C151,'Partnership Pre-tax Cash Flow'!BB$183)","v":0},{"$f":"SUMIF('Partnership Pre-tax Cash Flow'!$E$183,$C151,'Partnership Pre-tax Cash Flow'!BC$183)","v":0},{"$f":"SUMIF('Partnership Pre-tax Cash Flow'!$E$183,$C151,'Partnership Pre-tax Cash Flow'!BD$183)","v":0},{"$f":"SUMIF('Partnership Pre-tax Cash Flow'!$E$183,$C151,'Partnership Pre-tax Cash Flow'!BE$183)","v":0},{"$f":"SUMIF('Partnership Pre-tax Cash Flow'!$E$183,$C151,'Partnership Pre-tax Cash Flow'!BF$183)","v":0},{"$f":"SUMIF('Partnership Pre-tax Cash Flow'!$E$183,$C151,'Partnership Pre-tax Cash Flow'!BG$183)","v":0},{"$f":"SUMIF('Partnership Pre-tax Cash Flow'!$E$183,$C151,'Partnership Pre-tax Cash Flow'!BH$183)","v":0},{"$f":"SUMIF('Partnership Pre-tax Cash Flow'!$E$183,$C151,'Partnership Pre-tax Cash Flow'!BI$183)","v":0},{"$f":"SUMIF('Partnership Pre-tax Cash Flow'!$E$183,$C151,'Partnership Pre-tax Cash Flow'!BJ$183)","v":0},{"$f":"SUMIF('Partnership Pre-tax Cash Flow'!$E$183,$C151,'Partnership Pre-tax Cash Flow'!BK$183)","v":0},{"$f":"SUMIF('Partnership Pre-tax Cash Flow'!$E$183,$C151,'Partnership Pre-tax Cash Flow'!BL$183)","v":0},{"$f":"SUMIF('Partnership Pre-tax Cash Flow'!$E$183,$C151,'Partnership Pre-tax Cash Flow'!BM$183)","v":0},{"$f":"SUMIF('Partnership Pre-tax Cash Flow'!$E$183,$C151,'Partnership Pre-tax Cash Flow'!BN$183)","v":0},{"$f":"SUMIF('Partnership Pre-tax Cash Flow'!$E$183,$C151,'Partnership Pre-tax Cash Flow'!BO$183)","v":0},{"$f":"SUMIF('Partnership Pre-tax Cash Flow'!$E$183,$C151,'Partnership Pre-tax Cash Flow'!BP$183)","v":0},{"$f":"SUMIF('Partnership Pre-tax Cash Flow'!$E$183,$C151,'Partnership Pre-tax Cash Flow'!BQ$183)","v":0},{"$f":"SUMIF('Partnership Pre-tax Cash Flow'!$E$183,$C151,'Partnership Pre-tax Cash Flow'!BR$183)","v":0},{"$f":"SUMIF('Partnership Pre-tax Cash Flow'!$E$183,$C151,'Partnership Pre-tax Cash Flow'!BS$183)","v":0},{"$f":"SUMIF('Partnership Pre-tax Cash Flow'!$E$183,$C151,'Partnership Pre-tax Cash Flow'!BT$183)","v":0},{"$f":"SUMIF('Partnership Pre-tax Cash Flow'!$E$183,$C151,'Partnership Pre-tax Cash Flow'!BU$183)","v":0},{"$f":"SUMIF('Partnership Pre-tax Cash Flow'!$E$183,$C151,'Partnership Pre-tax Cash Flow'!BV$183)","v":0},{"$f":"SUMIF('Partnership Pre-tax Cash Flow'!$E$183,$C151,'Partnership Pre-tax Cash Flow'!BW$183)","v":0},{"$f":"SUMIF('Partnership Pre-tax Cash Flow'!$E$183,$C151,'Partnership Pre-tax Cash Flow'!BX$183)","v":0},{"$f":"SUMIF('Partnership Pre-tax Cash Flow'!$E$183,$C151,'Partnership Pre-tax Cash Flow'!BY$183)","v":0},{"$f":"SUMIF('Partnership Pre-tax Cash Flow'!$E$183,$C151,'Partnership Pre-tax Cash Flow'!BZ$183)","v":0},{"$f":"SUMIF('Partnership Pre-tax Cash Flow'!$E$183,$C151,'Partnership Pre-tax Cash Flow'!CA$183)","v":0},{"$f":"SUMIF('Partnership Pre-tax Cash Flow'!$E$183,$C151,'Partnership Pre-tax Cash Flow'!CB$183)","v":0},{"$f":"SUMIF('Partnership Pre-tax Cash Flow'!$E$183,$C151,'Partnership Pre-tax Cash Flow'!CC$183)","v":0},{"$f":"SUMIF('Partnership Pre-tax Cash Flow'!$E$183,$C151,'Partnership Pre-tax Cash Flow'!CD$183)","v":0},{"$f":"SUMIF('Partnership Pre-tax Cash Flow'!$E$183,$C151,'Partnership Pre-tax Cash Flow'!CE$183)","v":0},{"$f":"SUMIF('Partnership Pre-tax Cash Flow'!$E$183,$C151,'Partnership Pre-tax Cash Flow'!CF$183)","v":0},{"$f":"SUMIF('Partnership Pre-tax Cash Flow'!$E$183,$C151,'Partnership Pre-tax Cash Flow'!CG$183)","v":0},{"$f":"SUMIF('Partnership Pre-tax Cash Flow'!$E$183,$C151,'Partnership Pre-tax Cash Flow'!CH$183)","v":0},{"$f":"SUMIF('Partnership Pre-tax Cash Flow'!$E$183,$C151,'Partnership Pre-tax Cash Flow'!CI$183)","v":0},{"$f":"SUMIF('Partnership Pre-tax Cash Flow'!$E$183,$C151,'Partnership Pre-tax Cash Flow'!CJ$183)","v":0},{"$f":"SUMIF('Partnership Pre-tax Cash Flow'!$E$183,$C151,'Partnership Pre-tax Cash Flow'!CK$183)","v":0},{"$f":"SUMIF('Partnership Pre-tax Cash Flow'!$E$183,$C151,'Partnership Pre-tax Cash Flow'!CL$183)","v":0},{"$f":"SUMIF('Partnership Pre-tax Cash Flow'!$E$183,$C151,'Partnership Pre-tax Cash Flow'!CM$183)","v":0},{"$f":"SUMIF('Partnership Pre-tax Cash Flow'!$E$183,$C151,'Partnership Pre-tax Cash Flow'!CN$183)","v":0},{"$f":"SUMIF('Partnership Pre-tax Cash Flow'!$E$183,$C151,'Partnership Pre-tax Cash Flow'!CO$183)","v":0},{"$f":"SUMIF('Partnership Pre-tax Cash Flow'!$E$183,$C151,'Partnership Pre-tax Cash Flow'!CP$183)","v":0},{"$f":"SUMIF('Partnership Pre-tax Cash Flow'!$E$183,$C151,'Partnership Pre-tax Cash Flow'!CQ$183)","v":0},{"$f":"SUMIF('Partnership Pre-tax Cash Flow'!$E$183,$C151,'Partnership Pre-tax Cash Flow'!CR$183)","v":0},{"$f":"SUMIF('Partnership Pre-tax Cash Flow'!$E$183,$C151,'Partnership Pre-tax Cash Flow'!CS$183)","v":0},{"$f":"SUMIF('Partnership Pre-tax Cash Flow'!$E$183,$C151,'Partnership Pre-tax Cash Flow'!CT$183)","v":0},{"$f":"SUMIF('Partnership Pre-tax Cash Flow'!$E$183,$C151,'Partnership Pre-tax Cash Flow'!CU$183)","v":0},{"$f":"SUMIF('Partnership Pre-tax Cash Flow'!$E$183,$C151,'Partnership Pre-tax Cash Flow'!CV$183)","v":0},{"$f":"SUMIF('Partnership Pre-tax Cash Flow'!$E$183,$C151,'Partnership Pre-tax Cash Flow'!CW$183)","v":0},{"$f":"SUMIF('Partnership Pre-tax Cash Flow'!$E$183,$C151,'Partnership Pre-tax Cash Flow'!CX$183)","v":0},{"$f":"SUMIF('Partnership Pre-tax Cash Flow'!$E$183,$C151,'Partnership Pre-tax Cash Flow'!CY$183)","v":0},{"$f":"SUMIF('Partnership Pre-tax Cash Flow'!$E$183,$C151,'Partnership Pre-tax Cash Flow'!CZ$183)","v":0},{"$f":"SUMIF('Partnership Pre-tax Cash Flow'!$E$183,$C151,'Partnership Pre-tax Cash Flow'!DA$183)","v":0},{"$f":"SUMIF('Partnership Pre-tax Cash Flow'!$E$183,$C151,'Partnership Pre-tax Cash Flow'!DB$183)","v":0},{"$f":"SUMIF('Partnership Pre-tax Cash Flow'!$E$183,$C151,'Partnership Pre-tax Cash Flow'!DC$183)","v":0},{"$f":"SUMIF('Partnership Pre-tax Cash Flow'!$E$183,$C151,'Partnership Pre-tax Cash Flow'!DD$183)","v":0},{"$f":"SUMIF('Partnership Pre-tax Cash Flow'!$E$183,$C151,'Partnership Pre-tax Cash Flow'!DE$183)","v":0},{"$f":"SUMIF('Partnership Pre-tax Cash Flow'!$E$183,$C151,'Partnership Pre-tax Cash Flow'!DF$183)","v":0},{"$f":"SUMIF('Partnership Pre-tax Cash Flow'!$E$183,$C151,'Partnership Pre-tax Cash Flow'!DG$183)","v":0},{"$f":"SUMIF('Partnership Pre-tax Cash Flow'!$E$183,$C151,'Partnership Pre-tax Cash Flow'!DH$183)","v":0},{"$f":"SUMIF('Partnership Pre-tax Cash Flow'!$E$183,$C151,'Partnership Pre-tax Cash Flow'!DI$183)","v":0},{"$f":"SUMIF('Partnership Pre-tax Cash Flow'!$E$183,$C151,'Partnership Pre-tax Cash Flow'!DJ$183)","v":0},{"$f":"SUMIF('Partnership Pre-tax Cash Flow'!$E$183,$C151,'Partnership Pre-tax Cash Flow'!DK$183)","v":0},{"$f":"SUMIF('Partnership Pre-tax Cash Flow'!$E$183,$C151,'Partnership Pre-tax Cash Flow'!DL$183)","v":0},{"$f":"SUMIF('Partnership Pre-tax Cash Flow'!$E$183,$C151,'Partnership Pre-tax Cash Flow'!DM$183)","v":0},{"$f":"SUMIF('Partnership Pre-tax Cash Flow'!$E$183,$C151,'Partnership Pre-tax Cash Flow'!DN$183)","v":0},{"$f":"SUMIF('Partnership Pre-tax Cash Flow'!$E$183,$C151,'Partnership Pre-tax Cash Flow'!DO$183)","v":0},{"$f":"SUMIF('Partnership Pre-tax Cash Flow'!$E$183,$C151,'Partnership Pre-tax Cash Flow'!DP$183)","v":0},{"$f":"SUMIF('Partnership Pre-tax Cash Flow'!$E$183,$C151,'Partnership Pre-tax Cash Flow'!DQ$183)","v":0},{"$f":"SUMIF('Partnership Pre-tax Cash Flow'!$E$183,$C151,'Partnership Pre-tax Cash Flow'!DR$183)","v":0},{"$f":"SUMIF('Partnership Pre-tax Cash Flow'!$E$183,$C151,'Partnership Pre-tax Cash Flow'!DS$183)","v":0},{"$f":"SUMIF('Partnership Pre-tax Cash Flow'!$E$183,$C151,'Partnership Pre-tax Cash Flow'!DT$183)","v":0},{"$f":"SUMIF('Partnership Pre-tax Cash Flow'!$E$183,$C151,'Partnership Pre-tax Cash Flow'!DU$183)","v":0},{"$f":"SUMIF('Partnership Pre-tax Cash Flow'!$E$183,$C151,'Partnership Pre-tax Cash Flow'!DV$183)","v":0},{"$f":"SUMIF('Partnership Pre-tax Cash Flow'!$E$183,$C151,'Partnership Pre-tax Cash Flow'!DW$183)","v":0},{"$f":"SUMIF('Partnership Pre-tax Cash Flow'!$E$183,$C151,'Partnership Pre-tax Cash Flow'!DX$183)","v":0},{"$f":"SUMIF('Partnership Pre-tax Cash Flow'!$E$183,$C151,'Partnership Pre-tax Cash Flow'!DY$183)","v":0},{"$f":"SUMIF('Partnership Pre-tax Cash Flow'!$E$183,$C151,'Partnership Pre-tax Cash Flow'!DZ$183)","v":0},{"$f":"SUMIF('Partnership Pre-tax Cash Flow'!$E$183,$C151,'Partnership Pre-tax Cash Flow'!EA$183)","v":0},{"$f":"SUMIF('Partnership Pre-tax Cash Flow'!$E$183,$C151,'Partnership Pre-tax Cash Flow'!EB$183)","v":0},{"$f":"SUMIF('Partnership Pre-tax Cash Flow'!$E$183,$C151,'Partnership Pre-tax Cash Flow'!EC$183)","v":0},{"$f":"SUMIF('Partnership Pre-tax Cash Flow'!$E$183,$C151,'Partnership Pre-tax Cash Flow'!ED$183)","v":0},{"$f":"SUMIF('Partnership Pre-tax Cash Flow'!$E$183,$C151,'Partnership Pre-tax Cash Flow'!EE$183)","v":0},{"$f":"SUMIF('Partnership Pre-tax Cash Flow'!$E$183,$C151,'Partnership Pre-tax Cash Flow'!EF$183)","v":0},{"$f":"SUMIF('Partnership Pre-tax Cash Flow'!$E$183,$C151,'Partnership Pre-tax Cash Flow'!EG$183)","v":0},{"$f":"SUMIF('Partnership Pre-tax Cash Flow'!$E$183,$C151,'Partnership Pre-tax Cash Flow'!EH$183)","v":0},{"$f":"SUMIF('Partnership Pre-tax Cash Flow'!$E$183,$C151,'Partnership Pre-tax Cash Flow'!EI$183)","v":0},{"$f":"SUMIF('Partnership Pre-tax Cash Flow'!$E$183,$C151,'Partnership Pre-tax Cash Flow'!EJ$183)","v":0},{"$f":"SUMIF('Partnership Pre-tax Cash Flow'!$E$183,$C151,'Partnership Pre-tax Cash Flow'!EK$183)","v":0},{"$f":"SUMIF('Partnership Pre-tax Cash Flow'!$E$183,$C151,'Partnership Pre-tax Cash Flow'!EL$183)","v":0},{"$f":"SUMIF('Partnership Pre-tax Cash Flow'!$E$183,$C151,'Partnership Pre-tax Cash Flow'!EM$183)","v":0},{"$f":"SUMIF('Partnership Pre-tax Cash Flow'!$E$183,$C151,'Partnership Pre-tax Cash Flow'!EN$183)","v":0},{"$f":"SUMIF('Partnership Pre-tax Cash Flow'!$E$183,$C151,'Partnership Pre-tax Cash Flow'!EO$183)","v":0},{"$f":"SUMIF('Partnership Pre-tax Cash Flow'!$E$183,$C151,'Partnership Pre-tax Cash Flow'!EP$183)","v":0},{"$f":"SUMIF('Partnership Pre-tax Cash Flow'!$E$183,$C151,'Partnership Pre-tax Cash Flow'!EQ$183)","v":0},{"$f":"SUMIF('Partnership Pre-tax Cash Flow'!$E$183,$C151,'Partnership Pre-tax Cash Flow'!ER$183)","v":0},{"$f":"SUMIF('Partnership Pre-tax Cash Flow'!$E$183,$C151,'Partnership Pre-tax Cash Flow'!ES$183)","v":0},{"$f":"SUMIF('Partnership Pre-tax Cash Flow'!$E$183,$C151,'Partnership Pre-tax Cash Flow'!ET$183)","v":0},{"$f":"SUMIF('Partnership Pre-tax Cash Flow'!$E$183,$C151,'Partnership Pre-tax Cash Flow'!EU$183)","v":0},{"$f":"SUMIF('Partnership Pre-tax Cash Flow'!$E$183,$C151,'Partnership Pre-tax Cash Flow'!EV$183)","v":0},{"$f":"SUMIF('Partnership Pre-tax Cash Flow'!$E$183,$C151,'Partnership Pre-tax Cash Flow'!EW$183)","v":0},{"$f":"SUMIF('Partnership Pre-tax Cash Flow'!$E$183,$C151,'Partnership Pre-tax Cash Flow'!EX$183)","v":0},{"$f":"SUMIF('Partnership Pre-tax Cash Flow'!$E$183,$C151,'Partnership Pre-tax Cash Flow'!EY$183)","v":0},{"$f":"SUMIF('Partnership Pre-tax Cash Flow'!$E$183,$C151,'Partnership Pre-tax Cash Flow'!EZ$183)","v":0},{"$f":"SUMIF('Partnership Pre-tax Cash Flow'!$E$183,$C151,'Partnership Pre-tax Cash Flow'!FA$183)","v":0},{"$f":"SUMIF('Partnership Pre-tax Cash Flow'!$E$183,$C151,'Partnership Pre-tax Cash Flow'!FB$183)","v":0},{"$f":"SUMIF('Partnership Pre-tax Cash Flow'!$E$183,$C151,'Partnership Pre-tax Cash Flow'!FC$183)","v":0},{"$f":"SUMIF('Partnership Pre-tax Cash Flow'!$E$183,$C151,'Partnership Pre-tax Cash Flow'!FD$183)","v":0},{"$f":"SUMIF('Partnership Pre-tax Cash Flow'!$E$183,$C151,'Partnership Pre-tax Cash Flow'!FE$183)","v":0},{"$f":"SUMIF('Partnership Pre-tax Cash Flow'!$E$183,$C151,'Partnership Pre-tax Cash Flow'!FF$183)","v":0},{"$f":"SUMIF('Partnership Pre-tax Cash Flow'!$E$183,$C151,'Partnership Pre-tax Cash Flow'!FG$183)","v":0},{"$f":"SUMIF('Partnership Pre-tax Cash Flow'!$E$183,$C151,'Partnership Pre-tax Cash Flow'!FH$183)","v":0},{"$f":"SUMIF('Partnership Pre-tax Cash Flow'!$E$183,$C151,'Partnership Pre-tax Cash Flow'!FI$183)","v":0},{"$f":"SUMIF('Partnership Pre-tax Cash Flow'!$E$183,$C151,'Partnership Pre-tax Cash Flow'!FJ$183)","v":0},{"$f":"SUMIF('Partnership Pre-tax Cash Flow'!$E$183,$C151,'Partnership Pre-tax Cash Flow'!FK$183)","v":0},{"$f":"SUMIF('Partnership Pre-tax Cash Flow'!$E$183,$C151,'Partnership Pre-tax Cash Flow'!FL$183)","v":0},{"$f":"SUMIF('Partnership Pre-tax Cash Flow'!$E$183,$C151,'Partnership Pre-tax Cash Flow'!FM$183)","v":0},{"$f":"SUMIF('Partnership Pre-tax Cash Flow'!$E$183,$C151,'Partnership Pre-tax Cash Flow'!FN$183)","v":0},{"$f":"SUMIF('Partnership Pre-tax Cash Flow'!$E$183,$C151,'Partnership Pre-tax Cash Flow'!FO$183)","v":0},{"$f":"SUMIF('Partnership Pre-tax Cash Flow'!$E$183,$C151,'Partnership Pre-tax Cash Flow'!FP$183)","v":0},{"$f":"SUMIF('Partnership Pre-tax Cash Flow'!$E$183,$C151,'Partnership Pre-tax Cash Flow'!FQ$183)","v":0},{"$f":"SUMIF('Partnership Pre-tax Cash Flow'!$E$183,$C151,'Partnership Pre-tax Cash Flow'!FR$183)","v":0},{"$f":"SUMIF('Partnership Pre-tax Cash Flow'!$E$183,$C151,'Partnership Pre-tax Cash Flow'!FS$183)","v":0}]
[null,null,null,"Total","USD '000",null,null,null,{"$f":"SUM(J152:FT152)","v":0},{"$f":"SUM(J149:J151)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AP149:AP151)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BV149:BV151)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(DB149:DB151)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(EH149:EH151)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(FN149:FN151)","v":0},0,0,0,0,0,0]

{"sheet":"Allocation to partners","index":8,"n_rows":214,"n_cols":176,"rows_kept":214,"cut":false,"hidden":false,"merged":[]}
["          "]
[null,null,null,"Start of Period",null,null,null,null,null,{"$f":"Timing!K2","v":"2020-01-01"},{"$f":"Timing!L2","v":"2020-04-01"},{"$f":"Timing!M2","v":"2020-07-01"},{"$f":"Timing!N2","v":"2020-10-01"},{"$f":"Timing!O2","v":"2021-01-01"},{"$f":"Timing!P2","v":"2021-04-01"},{"$f":"Timing!Q2","v":"2021-07-01"},{"$f":"Timing!R2","v":"2021-10-01"},{"$f":"Timing!S2","v":"2022-01-01"},{"$f":"Timing!T2","v":"2022-04-01"},{"$f":"Timing!U2","v":"2022-07-01"},{"$f":"Timing!V2","v":"2022-10-01"},{"$f":"Timing!W2","v":"2023-01-01"},{"$f":"Timing!X2","v":"2023-04-01"},{"$f":"Timing!Y2","v":"2023-07-01"},{"$f":"Timing!Z2","v":"2023-10-01"},{"$f":"Timing!AA2","v":"2024-01-01"},{"$f":"Timing!AB2","v":"2024-04-01"},{"$f":"Timing!AC2","v":"2024-07-01"},{"$f":"Timing!AD2","v":"2024-10-01"},{"$f":"Timing!AE2","v":"2025-01-01"},{"$f":"Timing!AF2","v":"2025-04-01"},{"$f":"Timing!AG2","v":"2025-07-01"},{"$f":"Timing!AH2","v":"2025-10-01"},{"$f":"Timing!AI2","v":"2026-01-01"},{"$f":"Timing!AJ2","v":"2026-04-01"},{"$f":"Timing!AK2","v":"2026-07-01"},{"$f":"Timing!AL2","v":"2026-10-01"},{"$f":"Timing!AM2","v":"2027-01-01"},{"$f":"Timing!AN2","v":"2027-04-01"},{"$f":"Timing!AO2","v":"2027-07-01"},{"$f":"Timing!AP2","v":"2027-10-01"},{"$f":"Timing!AQ2","v":"2028-01-01"},{"$f":"Timing!AR2","v":"2028-04-01"},{"$f":"Timing!AS2","v":"2028-07-01"},{"$f":"Timing!AT2","v":"2028-10-01"},{"$f":"Timing!AU2","v":"2029-01-01"},{"$f":"Timing!AV2","v":"2029-04-01"},{"$f":"Timing!AW2","v":"2029-07-01"},{"$f":"Timing!AX2","v":"2029-10-01"},{"$f":"Timing!AY2","v":"2030-01-01"},{"$f":"Timing!AZ2","v":"2030-04-01"},{"$f":"Timing!BA2","v":"2030-07-01"},{"$f":"Timing!BB2","v":"2030-10-01"},{"$f":"Timing!BC2","v":"2031-01-01"},{"$f":"Timing!BD2","v":"2031-04-01"},{"$f":"Timing!BE2","v":"2031-07-01"},{"$f":"Timing!BF2","v":"2031-10-01"},{"$f":"Timing!BG2","v":"2032-01-01"},{"$f":"Timing!BH2","v":"2032-04-01"},{"$f":"Timing!BI2","v":"2032-07-01"},{"$f":"Timing!BJ2","v":"2032-10-01"},{"$f":"Timing!BK2","v":"2033-01-01"},{"$f":"Timing!BL2","v":"2033-04-01"},{"$f":"Timing!BM2","v":"2033-07-01"},{"$f":"Timing!BN2","v":"2033-10-01"},{"$f":"Timing!BO2","v":"2034-01-01"},{"$f":"Timing!BP2","v":"2034-04-01"},{"$f":"Timing!BQ2","v":"2034-07-01"},{"$f":"Timing!BR2","v":"2034-10-01"},{"$f":"Timing!BS2","v":"2035-01-01"},{"$f":"Timing!BT2","v":"2035-04-01"},{"$f":"Timing!BU2","v":"2035-07-01"},{"$f":"Timing!BV2","v":"2035-10-01"},{"$f":"Timing!BW2","v":"2036-01-01"},{"$f":"Timing!BX2","v":"2036-04-01"},{"$f":"Timing!BY2","v":"2036-07-01"},{"$f":"Timing!BZ2","v":"2036-10-01"},{"$f":"Timing!CA2","v":"2037-01-01"},{"$f":"Timing!CB2","v":"2037-04-01"},{"$f":"Timing!CC2","v":"2037-07-01"},{"$f":"Timing!CD2","v":"2037-10-01"},{"$f":"Timing!CE2","v":"2038-01-01"},{"$f":"Timing!CF2","v":"2038-04-01"},{"$f":"Timing!CG2","v":"2038-07-01"},{"$f":"Timing!CH2","v":"2038-10-01"},{"$f":"Timing!CI2","v":"2039-01-01"},{"$f":"Timing!CJ2","v":"2039-04-01"},{"$f":"Timing!CK2","v":"2039-07-01"},{"$f":"Timing!CL2","v":"2039-10-01"},{"$f":"Timing!CM2","v":"2040-01-01"},{"$f":"Timing!CN2","v":"2040-04-01"},{"$f":"Timing!CO2","v":"2040-07-01"},{"$f":"Timing!CP2","v":"2040-10-01"},{"$f":"Timing!CQ2","v":"2041-01-01"},{"$f":"Timing!CR2","v":"2041-04-01"},{"$f":"Timing!CS2","v":"2041-07-01"},{"$f":"Timing!CT2","v":"2041-10-01"},{"$f":"Timing!CU2","v":"2042-01-01"},{"$f":"Timing!CV2","v":"2042-04-01"},{"$f":"Timing!CW2","v":"2042-07-01"},{"$f":"Timing!CX2","v":"2042-10-01"},{"$f":"Timing!CY2","v":"2043-01-01"},{"$f":"Timing!CZ2","v":"2043-04-01"},{"$f":"Timing!DA2","v":"2043-07-01"},{"$f":"Timing!DB2","v":"2043-10-01"},{"$f":"Timing!DC2","v":"2044-01-01"},{"$f":"Timing!DD2","v":"2044-04-01"},{"$f":"Timing!DE2","v":"2044-07-01"},{"$f":"Timing!DF2","v":"2044-10-01"},{"$f":"Timing!DG2","v":"2045-01-01"},{"$f":"Timing!DH2","v":"2045-04-01"},{"$f":"Timing!DI2","v":"2045-07-01"},{"$f":"Timing!DJ2","v":"2045-10-01"},{"$f":"Timing!DK2","v":"2046-01-01"},{"$f":"Timing!DL2","v":"2046-04-01"},{"$f":"Timing!DM2","v":"2046-07-01"},{"$f":"Timing!DN2","v":"2046-10-01"},{"$f":"Timing!DO2","v":"2047-01-01"},{"$f":"Timing!DP2","v":"2047-04-01"},{"$f":"Timing!DQ2","v":"2047-07-01"},{"$f":"Timing!DR2","v":"2047-10-01"},{"$f":"Timing!DS2","v":"2048-01-01"},{"$f":"Timing!DT2","v":"2048-04-01"},{"$f":"Timing!DU2","v":"2048-07-01"},{"$f":"Timing!DV2","v":"2048-10-01"},{"$f":"Timing!DW2","v":"2049-01-01"},{"$f":"Timing!DX2","v":"2049-04-01"},{"$f":"Timing!DY2","v":"2049-07-01"},{"$f":"Timing!DZ2","v":"2049-10-01"},{"$f":"Timing!EA2","v":"2050-01-01"},{"$f":"Timing!EB2","v":"2050-04-01"},{"$f":"Timing!EC2","v":"2050-07-01"},{"$f":"Timing!ED2","v":"2050-10-01"},{"$f":"Timing!EE2","v":"2051-01-01"},{"$f":"Timing!EF2","v":"2051-04-01"},{"$f":"Timing!EG2","v":"2051-07-01"},{"$f":"Timing!EH2","v":"2051-10-01"},{"$f":"Timing!EI2","v":"2052-01-01"},{"$f":"Timing!EJ2","v":"2052-04-01"},{"$f":"Timing!EK2","v":"2052-07-01"},{"$f":"Timing!EL2","v":"2052-10-01"},{"$f":"Timing!EM2","v":"2053-01-01"},{"$f":"Timing!EN2","v":"2053-04-01"},{"$f":"Timing!EO2","v":"2053-07-01"},{"$f":"Timing!EP2","v":"2053-10-01"},{"$f":"Timing!EQ2","v":"2054-01-01"},{"$f":"Timing!ER2","v":"2054-04-01"},{"$f":"Timing!ES2","v":"2054-07-01"},{"$f":"Timing!ET2","v":"2054-10-01"},{"$f":"Timing!EU2","v":"2055-01-01"},{"$f":"Timing!EV2","v":"2055-04-01"},{"$f":"Timing!EW2","v":"2055-07-01"},{"$f":"Timing!EX2","v":"2055-10-01"},{"$f":"Timing!EY2","v":"2056-01-01"},{"$f":"Timing!EZ2","v":"2056-04-01"},{"$f":"Timing!FA2","v":"2056-07-01"},{"$f":"Timing!FB2","v":"2056-10-01"},{"$f":"Timing!FC2","v":"2057-01-01"},{"$f":"Timing!FD2","v":"2057-04-01"},{"$f":"Timing!FE2","v":"2057-07-01"},{"$f":"Timing!FF2","v":"2057-10-01"},{"$f":"Timing!FG2","v":"2058-01-01"},{"$f":"Timing!FH2","v":"2058-04-01"},{"$f":"Timing!FI2","v":"2058-07-01"},{"$f":"Timing!FJ2","v":"2058-10-01"},{"$f":"Timing!FK2","v":"2059-01-01"},{"$f":"Timing!FL2","v":"2059-04-01"},{"$f":"Timing!FM2","v":"2059-07-01"},{"$f":"Timing!FN2","v":"2059-10-01"},{"$f":"Timing!FO2","v":"2060-01-01"},{"$f":"Timing!FP2","v":"2060-04-01"},{"$f":"Timing!FQ2","v":"2060-07-01"},{"$f":"Timing!FR2","v":"2060-10-01"},{"$f":"Timing!FS2","v":"2061-01-01"},{"$f":"Timing!FT2","v":"2061-04-01"},{"$f":"Timing!FU2","v":"2061-07-01"}]
[null,null,null,"End of Period",null,"Start","End",null,null,{"$f":"Timing!K3","v":"2020-03-31"},{"$f":"Timing!L3","v":"2020-06-30"},{"$f":"Timing!M3","v":"2020-09-30"},{"$f":"Timing!N3","v":"2020-12-31"},{"$f":"Timing!O3","v":"2021-03-31"},{"$f":"Timing!P3","v":"2021-06-30"},{"$f":"Timing!Q3","v":"2021-09-30"},{"$f":"Timing!R3","v":"2021-12-31"},{"$f":"Timing!S3","v":"2022-03-31"},{"$f":"Timing!T3","v":"2022-06-30"},{"$f":"Timing!U3","v":"2022-09-30"},{"$f":"Timing!V3","v":"2022-12-31"},{"$f":"Timing!W3","v":"2023-03-31"},{"$f":"Timing!X3","v":"2023-06-30"},{"$f":"Timing!Y3","v":"2023-09-30"},{"$f":"Timing!Z3","v":"2023-12-31"},{"$f":"Timing!AA3","v":"2024-03-31"},{"$f":"Timing!AB3","v":"2024-06-30"},{"$f":"Timing!AC3","v":"2024-09-30"},{"$f":"Timing!AD3","v":"2024-12-31"},{"$f":"Timing!AE3","v":"2025-03-31"},{"$f":"Timing!AF3","v":"2025-06-30"},{"$f":"Timing!AG3","v":"2025-09-30"},{"$f":"Timing!AH3","v":"2025-12-31"},{"$f":"Timing!AI3","v":"2026-03-31"},{"$f":"Timing!AJ3","v":"2026-06-30"},{"$f":"Timing!AK3","v":"2026-09-30"},{"$f":"Timing!AL3","v":"2026-12-31"},{"$f":"Timing!AM3","v":"2027-03-31"},{"$f":"Timing!AN3","v":"2027-06-30"},{"$f":"Timing!AO3","v":"2027-09-30"},{"$f":"Timing!AP3","v":"2027-12-31"},{"$f":"Timing!AQ3","v":"2028-03-31"},{"$f":"Timing!AR3","v":"2028-06-30"},{"$f":"Timing!AS3","v":"2028-09-30"},{"$f":"Timing!AT3","v":"2028-12-31"},{"$f":"Timing!AU3","v":"2029-03-31"},{"$f":"Timing!AV3","v":"2029-06-30"},{"$f":"Timing!AW3","v":"2029-09-30"},{"$f":"Timing!AX3","v":"2029-12-31"},{"$f":"Timing!AY3","v":"2030-03-31"},{"$f":"Timing!AZ3","v":"2030-06-30"},{"$f":"Timing!BA3","v":"2030-09-30"},{"$f":"Timing!BB3","v":"2030-12-31"},{"$f":"Timing!BC3","v":"2031-03-31"},{"$f":"Timing!BD3","v":"2031-06-30"},{"$f":"Timing!BE3","v":"2031-09-30"},{"$f":"Timing!BF3","v":"2031-12-31"},{"$f":"Timing!BG3","v":"2032-03-31"},{"$f":"Timing!BH3","v":"2032-06-30"},{"$f":"Timing!BI3","v":"2032-09-30"},{"$f":"Timing!BJ3","v":"2032-12-31"},{"$f":"Timing!BK3","v":"2033-03-31"},{"$f":"Timing!BL3","v":"2033-06-30"},{"$f":"Timing!BM3","v":"2033-09-30"},{"$f":"Timing!BN3","v":"2033-12-31"},{"$f":"Timing!BO3","v":"2034-03-31"},{"$f":"Timing!BP3","v":"2034-06-30"},{"$f":"Timing!BQ3","v":"2034-09-30"},{"$f":"Timing!BR3","v":"2034-12-31"},{"$f":"Timing!BS3","v":"2035-03-31"},{"$f":"Timing!BT3","v":"2035-06-30"},{"$f":"Timing!BU3","v":"2035-09-30"},{"$f":"Timing!BV3","v":"2035-12-31"},{"$f":"Timing!BW3","v":"2036-03-31"},{"$f":"Timing!BX3","v":"2036-06-30"},{"$f":"Timing!BY3","v":"2036-09-30"},{"$f":"Timing!BZ3","v":"2036-12-31"},{"$f":"Timing!CA3","v":"2037-03-31"},{"$f":"Timing!CB3","v":"2037-06-30"},{"$f":"Timing!CC3","v":"2037-09-30"},{"$f":"Timing!CD3","v":"2037-12-31"},{"$f":"Timing!CE3","v":"2038-03-31"},{"$f":"Timing!CF3","v":"2038-06-30"},{"$f":"Timing!CG3","v":"2038-09-30"},{"$f":"Timing!CH3","v":"2038-12-31"},{"$f":"Timing!CI3","v":"2039-03-31"},{"$f":"Timing!CJ3","v":"2039-06-30"},{"$f":"Timing!CK3","v":"2039-09-30"},{"$f":"Timing!CL3","v":"2039-12-31"},{"$f":"Timing!CM3","v":"2040-03-31"},{"$f":"Timing!CN3","v":"2040-06-30"},{"$f":"Timing!CO3","v":"2040-09-30"},{"$f":"Timing!CP3","v":"2040-12-31"},{"$f":"Timing!CQ3","v":"2041-03-31"},{"$f":"Timing!CR3","v":"2041-06-30"},{"$f":"Timing!CS3","v":"2041-09-30"},{"$f":"Timing!CT3","v":"2041-12-31"},{"$f":"Timing!CU3","v":"2042-03-31"},{"$f":"Timing!CV3","v":"2042-06-30"},{"$f":"Timing!CW3","v":"2042-09-30"},{"$f":"Timing!CX3","v":"2042-12-31"},{"$f":"Timing!CY3","v":"2043-03-31"},{"$f":"Timing!CZ3","v":"2043-06-30"},{"$f":"Timing!DA3","v":"2043-09-30"},{"$f":"Timing!DB3","v":"2043-12-31"},{"$f":"Timing!DC3","v":"2044-03-31"},{"$f":"Timing!DD3","v":"2044-06-30"},{"$f":"Timing!DE3","v":"2044-09-30"},{"$f":"Timing!DF3","v":"2044-12-31"},{"$f":"Timing!DG3","v":"2045-03-31"},{"$f":"Timing!DH3","v":"2045-06-30"},{"$f":"Timing!DI3","v":"2045-09-30"},{"$f":"Timing!DJ3","v":"2045-12-31"},{"$f":"Timing!DK3","v":"2046-03-31"},{"$f":"Timing!DL3","v":"2046-06-30"},{"$f":"Timing!DM3","v":"2046-09-30"},{"$f":"Timing!DN3","v":"2046-12-31"},{"$f":"Timing!DO3","v":"2047-03-31"},{"$f":"Timing!DP3","v":"2047-06-30"},{"$f":"Timing!DQ3","v":"2047-09-30"},{"$f":"Timing!DR3","v":"2047-12-31"},{"$f":"Timing!DS3","v":"2048-03-31"},{"$f":"Timing!DT3","v":"2048-06-30"},{"$f":"Timing!DU3","v":"2048-09-30"},{"$f":"Timing!DV3","v":"2048-12-31"},{"$f":"Timing!DW3","v":"2049-03-31"},{"$f":"Timing!DX3","v":"2049-06-30"},{"$f":"Timing!DY3","v":"2049-09-30"},{"$f":"Timing!DZ3","v":"2049-12-31"},{"$f":"Timing!EA3","v":"2050-03-31"},{"$f":"Timing!EB3","v":"2050-06-30"},{"$f":"Timing!EC3","v":"2050-09-30"},{"$f":"Timing!ED3","v":"2050-12-31"},{"$f":"Timing!EE3","v":"2051-03-31"},{"$f":"Timing!EF3","v":"2051-06-30"},{"$f":"Timing!EG3","v":"2051-09-30"},{"$f":"Timing!EH3","v":"2051-12-31"},{"$f":"Timing!EI3","v":"2052-03-31"},{"$f":"Timing!EJ3","v":"2052-06-30"},{"$f":"Timing!EK3","v":"2052-09-30"},{"$f":"Timing!EL3","v":"2052-12-31"},{"$f":"Timing!EM3","v":"2053-03-31"},{"$f":"Timing!EN3","v":"2053-06-30"},{"$f":"Timing!EO3","v":"2053-09-30"},{"$f":"Timing!EP3","v":"2053-12-31"},{"$f":"Timing!EQ3","v":"2054-03-31"},{"$f":"Timing!ER3","v":"2054-06-30"},{"$f":"Timing!ES3","v":"2054-09-30"},{"$f":"Timing!ET3","v":"2054-12-31"},{"$f":"Timing!EU3","v":"2055-03-31"},{"$f":"Timing!EV3","v":"2055-06-30"},{"$f":"Timing!EW3","v":"2055-09-30"},{"$f":"Timing!EX3","v":"2055-12-31"},{"$f":"Timing!EY3","v":"2056-03-31"},{"$f":"Timing!EZ3","v":"2056-06-30"},{"$f":"Timing!FA3","v":"2056-09-30"},{"$f":"Timing!FB3","v":"2056-12-31"},{"$f":"Timing!FC3","v":"2057-03-31"},{"$f":"Timing!FD3","v":"2057-06-30"},{"$f":"Timing!FE3","v":"2057-09-30"},{"$f":"Timing!FF3","v":"2057-12-31"},{"$f":"Timing!FG3","v":"2058-03-31"},{"$f":"Timing!FH3","v":"2058-06-30"},{"$f":"Timing!FI3","v":"2058-09-30"},{"$f":"Timing!FJ3","v":"2058-12-31"},{"$f":"Timing!FK3","v":"2059-03-31"},{"$f":"Timing!FL3","v":"2059-06-30"},{"$f":"Timing!FM3","v":"2059-09-30"},{"$f":"Timing!FN3","v":"2059-12-31"},{"$f":"Timing!FO3","v":"2060-03-31"},{"$f":"Timing!FP3","v":"2060-06-30"},{"$f":"Timing!FQ3","v":"2060-09-30"},{"$f":"Timing!FR3","v":"2060-12-31"},{"$f":"Timing!FS3","v":"2061-03-31"},{"$f":"Timing!FT3","v":"2061-06-30"},{"$f":"Timing!FU3","v":"2061-09-30"}]
[null,null,null,"Development Phase",null,{"$f":"Timing!F4","v":"2020-01-01"},{"$f":"Timing!G4","v":"2020-12-31"},null,null,{"$f":"Timing!K4","v":1},{"$f":"Timing!L4","v":1},{"$f":"Timing!M4","v":1},{"$f":"Timing!N4","v":1},{"$f":"Timing!O4","v":0},{"$f":"Timing!P4","v":0},{"$f":"Timing!Q4","v":0},{"$f":"Timing!R4","v":0},{"$f":"Timing!S4","v":0},{"$f":"Timing!T4","v":0},{"$f":"Timing!U4","v":0},{"$f":"Timing!V4","v":0},{"$f":"Timing!W4","v":0},{"$f":"Timing!X4","v":0},{"$f":"Timing!Y4","v":0},{"$f":"Timing!Z4","v":0},{"$f":"Timing!AA4","v":0},{"$f":"Timing!AB4","v":0},{"$f":"Timing!AC4","v":0},{"$f":"Timing!AD4","v":0},{"$f":"Timing!AE4","v":0},{"$f":"Timing!AF4","v":0},{"$f":"Timing!AG4","v":0},{"$f":"Timing!AH4","v":0},{"$f":"Timing!AI4","v":0},{"$f":"Timing!AJ4","v":0},{"$f":"Timing!AK4","v":0},{"$f":"Timing!AL4","v":0},{"$f":"Timing!AM4","v":0},{"$f":"Timing!AN4","v":0},{"$f":"Timing!AO4","v":0},{"$f":"Timing!AP4","v":0},{"$f":"Timing!AQ4","v":0},{"$f":"Timing!AR4","v":0},{"$f":"Timing!AS4","v":0},{"$f":"Timing!AT4","v":0},{"$f":"Timing!AU4","v":0},{"$f":"Timing!AV4","v":0},{"$f":"Timing!AW4","v":0},{"$f":"Timing!AX4","v":0},{"$f":"Timing!AY4","v":0},{"$f":"Timing!AZ4","v":0},{"$f":"Timing!BA4","v":0},{"$f":"Timing!BB4","v":0},{"$f":"Timing!BC4","v":0},{"$f":"Timing!BD4","v":0},{"$f":"Timing!BE4","v":0},{"$f":"Timing!BF4","v":0},{"$f":"Timing!BG4","v":0},{"$f":"Timing!BH4","v":0},{"$f":"Timing!BI4","v":0},{"$f":"Timing!BJ4","v":0},{"$f":"Timing!BK4","v":0},{"$f":"Timing!BL4","v":0},{"$f":"Timing!BM4","v":0},{"$f":"Timing!BN4","v":0},{"$f":"Timing!BO4","v":0},{"$f":"Timing!BP4","v":0},{"$f":"Timing!BQ4","v":0},{"$f":"Timing!BR4","v":0},{"$f":"Timing!BS4","v":0},{"$f":"Timing!BT4","v":0},{"$f":"Timing!BU4","v":0},{"$f":"Timing!BV4","v":0},{"$f":"Timing!BW4","v":0},{"$f":"Timing!BX4","v":0},{"$f":"Timing!BY4","v":0},{"$f":"Timing!BZ4","v":0},{"$f":"Timing!CA4","v":0},{"$f":"Timing!CB4","v":0},{"$f":"Timing!CC4","v":0},{"$f":"Timing!CD4","v":0},{"$f":"Timing!CE4","v":0},{"$f":"Timing!CF4","v":0},{"$f":"Timing!CG4","v":0},{"$f":"Timing!CH4","v":0},{"$f":"Timing!CI4","v":0},{"$f":"Timing!CJ4","v":0},{"$f":"Timing!CK4","v":0},{"$f":"Timing!CL4","v":0},{"$f":"Timing!CM4","v":0},{"$f":"Timing!CN4","v":0},{"$f":"Timing!CO4","v":0},{"$f":"Timing!CP4","v":0},{"$f":"Timing!CQ4","v":0},{"$f":"Timing!CR4","v":0},{"$f":"Timing!CS4","v":0},{"$f":"Timing!CT4","v":0},{"$f":"Timing!CU4","v":0},{"$f":"Timing!CV4","v":0},{"$f":"Timing!CW4","v":0},{"$f":"Timing!CX4","v":0},{"$f":"Timing!CY4","v":0},{"$f":"Timing!CZ4","v":0},{"$f":"Timing!DA4","v":0},{"$f":"Timing!DB4","v":0},{"$f":"Timing!DC4","v":0},{"$f":"Timing!DD4","v":0},{"$f":"Timing!DE4","v":0},{"$f":"Timing!DF4","v":0},{"$f":"Timing!DG4","v":0},{"$f":"Timing!DH4","v":0},{"$f":"Timing!DI4","v":0},{"$f":"Timing!DJ4","v":0},{"$f":"Timing!DK4","v":0},{"$f":"Timing!DL4","v":0},{"$f":"Timing!DM4","v":0},{"$f":"Timing!DN4","v":0},{"$f":"Timing!DO4","v":0},{"$f":"Timing!DP4","v":0},{"$f":"Timing!DQ4","v":0},{"$f":"Timing!DR4","v":0},{"$f":"Timing!DS4","v":0},{"$f":"Timing!DT4","v":0},{"$f":"Timing!DU4","v":0},{"$f":"Timing!DV4","v":0},{"$f":"Timing!DW4","v":0},{"$f":"Timing!DX4","v":0},{"$f":"Timing!DY4","v":0},{"$f":"Timing!DZ4","v":0},{"$f":"Timing!EA4","v":0},{"$f":"Timing!EB4","v":0},{"$f":"Timing!EC4","v":0},{"$f":"Timing!ED4","v":0},{"$f":"Timing!EE4","v":0},{"$f":"Timing!EF4","v":0},{"$f":"Timing!EG4","v":0},{"$f":"Timing!EH4","v":0},{"$f":"Timing!EI4","v":0},{"$f":"Timing!EJ4","v":0},{"$f":"Timing!EK4","v":0},{"$f":"Timing!EL4","v":0},{"$f":"Timing!EM4","v":0},{"$f":"Timing!EN4","v":0},{"$f":"Timing!EO4","v":0},{"$f":"Timing!EP4","v":0},{"$f":"Timing!EQ4","v":0},{"$f":"Timing!ER4","v":0},{"$f":"Timing!ES4","v":0},{"$f":"Timing!ET4","v":0},{"$f":"Timing!EU4","v":0},{"$f":"Timing!EV4","v":0},{"$f":"Timing!EW4","v":0},{"$f":"Timing!EX4","v":0},{"$f":"Timing!EY4","v":0},{"$f":"Timing!EZ4","v":0},{"$f":"Timing!FA4","v":0},{"$f":"Timing!FB4","v":0},{"$f":"Timing!FC4","v":0},{"$f":"Timing!FD4","v":0},{"$f":"Timing!FE4","v":0},{"$f":"Timing!FF4","v":0},{"$f":"Timing!FG4","v":0},{"$f":"Timing!FH4","v":0},{"$f":"Timing!FI4","v":0},{"$f":"Timing!FJ4","v":0},{"$f":"Timing!FK4","v":0},{"$f":"Timing!FL4","v":0},{"$f":"Timing!FM4","v":0},{"$f":"Timing!FN4","v":0},{"$f":"Timing!FO4","v":0},{"$f":"Timing!FP4","v":0},{"$f":"Timing!FQ4","v":0},{"$f":"Timing!FR4","v":0},{"$f":"Timing!FS4","v":0},{"$f":"Timing!FT4","v":0},{"$f":"Timing!FU4","v":0}]
[null,null,null,"Construction Phase",null,{"$f":"Timing!F5","v":"2021-01-01"},{"$f":"Timing!G5","v":"2021-12-31"},null,null,{"$f":"Timing!K5","v":0},{"$f":"Timing!L5","v":0},{"$f":"Timing!M5","v":0},{"$f":"Timing!N5","v":0},{"$f":"Timing!O5","v":1},{"$f":"Timing!P5","v":1},{"$f":"Timing!Q5","v":1},{"$f":"Timing!R5","v":1},{"$f":"Timing!S5","v":0},{"$f":"Timing!T5","v":0},{"$f":"Timing!U5","v":0},{"$f":"Timing!V5","v":0},{"$f":"Timing!W5","v":0},{"$f":"Timing!X5","v":0},{"$f":"Timing!Y5","v":0},{"$f":"Timing!Z5","v":0},{"$f":"Timing!AA5","v":0},{"$f":"Timing!AB5","v":0},{"$f":"Timing!AC5","v":0},{"$f":"Timing!AD5","v":0},{"$f":"Timing!AE5","v":0},{"$f":"Timing!AF5","v":0},{"$f":"Timing!AG5","v":0},{"$f":"Timing!AH5","v":0},{"$f":"Timing!AI5","v":0},{"$f":"Timing!AJ5","v":0},{"$f":"Timing!AK5","v":0},{"$f":"Timing!AL5","v":0},{"$f":"Timing!AM5","v":0},{"$f":"Timing!AN5","v":0},{"$f":"Timing!AO5","v":0},{"$f":"Timing!AP5","v":0},{"$f":"Timing!AQ5","v":0},{"$f":"Timing!AR5","v":0},{"$f":"Timing!AS5","v":0},{"$f":"Timing!AT5","v":0},{"$f":"Timing!AU5","v":0},{"$f":"Timing!AV5","v":0},{"$f":"Timing!AW5","v":0},{"$f":"Timing!AX5","v":0},{"$f":"Timing!AY5","v":0},{"$f":"Timing!AZ5","v":0},{"$f":"Timing!BA5","v":0},{"$f":"Timing!BB5","v":0},{"$f":"Timing!BC5","v":0},{"$f":"Timing!BD5","v":0},{"$f":"Timing!BE5","v":0},{"$f":"Timing!BF5","v":0},{"$f":"Timing!BG5","v":0},{"$f":"Timing!BH5","v":0},{"$f":"Timing!BI5","v":0},{"$f":"Timing!BJ5","v":0},{"$f":"Timing!BK5","v":0},{"$f":"Timing!BL5","v":0},{"$f":"Timing!BM5","v":0},{"$f":"Timing!BN5","v":0},{"$f":"Timing!BO5","v":0},{"$f":"Timing!BP5","v":0},{"$f":"Timing!BQ5","v":0},{"$f":"Timing!BR5","v":0},{"$f":"Timing!BS5","v":0},{"$f":"Timing!BT5","v":0},{"$f":"Timing!BU5","v":0},{"$f":"Timing!BV5","v":0},{"$f":"Timing!BW5","v":0},{"$f":"Timing!BX5","v":0},{"$f":"Timing!BY5","v":0},{"$f":"Timing!BZ5","v":0},{"$f":"Timing!CA5","v":0},{"$f":"Timing!CB5","v":0},{"$f":"Timing!CC5","v":0},{"$f":"Timing!CD5","v":0},{"$f":"Timing!CE5","v":0},{"$f":"Timing!CF5","v":0},{"$f":"Timing!CG5","v":0},{"$f":"Timing!CH5","v":0},{"$f":"Timing!CI5","v":0},{"$f":"Timing!CJ5","v":0},{"$f":"Timing!CK5","v":0},{"$f":"Timing!CL5","v":0},{"$f":"Timing!CM5","v":0},{"$f":"Timing!CN5","v":0},{"$f":"Timing!CO5","v":0},{"$f":"Timing!CP5","v":0},{"$f":"Timing!CQ5","v":0},{"$f":"Timing!CR5","v":0},{"$f":"Timing!CS5","v":0},{"$f":"Timing!CT5","v":0},{"$f":"Timing!CU5","v":0},{"$f":"Timing!CV5","v":0},{"$f":"Timing!CW5","v":0},{"$f":"Timing!CX5","v":0},{"$f":"Timing!CY5","v":0},{"$f":"Timing!CZ5","v":0},{"$f":"Timing!DA5","v":0},{"$f":"Timing!DB5","v":0},{"$f":"Timing!DC5","v":0},{"$f":"Timing!DD5","v":0},{"$f":"Timing!DE5","v":0},{"$f":"Timing!DF5","v":0},{"$f":"Timing!DG5","v":0},{"$f":"Timing!DH5","v":0},{"$f":"Timing!DI5","v":0},{"$f":"Timing!DJ5","v":0},{"$f":"Timing!DK5","v":0},{"$f":"Timing!DL5","v":0},{"$f":"Timing!DM5","v":0},{"$f":"Timing!DN5","v":0},{"$f":"Timing!DO5","v":0},{"$f":"Timing!DP5","v":0},{"$f":"Timing!DQ5","v":0},{"$f":"Timing!DR5","v":0},{"$f":"Timing!DS5","v":0},{"$f":"Timing!DT5","v":0},{"$f":"Timing!DU5","v":0},{"$f":"Timing!DV5","v":0},{"$f":"Timing!DW5","v":0},{"$f":"Timing!DX5","v":0},{"$f":"Timing!DY5","v":0},{"$f":"Timing!DZ5","v":0},{"$f":"Timing!EA5","v":0},{"$f":"Timing!EB5","v":0},{"$f":"Timing!EC5","v":0},{"$f":"Timing!ED5","v":0},{"$f":"Timing!EE5","v":0},{"$f":"Timing!EF5","v":0},{"$f":"Timing!EG5","v":0},{"$f":"Timing!EH5","v":0},{"$f":"Timing!EI5","v":0},{"$f":"Timing!EJ5","v":0},{"$f":"Timing!EK5","v":0},{"$f":"Timing!EL5","v":0},{"$f":"Timing!EM5","v":0},{"$f":"Timing!EN5","v":0},{"$f":"Timing!EO5","v":0},{"$f":"Timing!EP5","v":0},{"$f":"Timing!EQ5","v":0},{"$f":"Timing!ER5","v":0},{"$f":"Timing!ES5","v":0},{"$f":"Timing!ET5","v":0},{"$f":"Timing!EU5","v":0},{"$f":"Timing!EV5","v":0},{"$f":"Timing!EW5","v":0},{"$f":"Timing!EX5","v":0},{"$f":"Timing!EY5","v":0},{"$f":"Timing!EZ5","v":0},{"$f":"Timing!FA5","v":0},{"$f":"Timing!FB5","v":0},{"$f":"Timing!FC5","v":0},{"$f":"Timing!FD5","v":0},{"$f":"Timing!FE5","v":0},{"$f":"Timing!FF5","v":0},{"$f":"Timing!FG5","v":0},{"$f":"Timing!FH5","v":0},{"$f":"Timing!FI5","v":0},{"$f":"Timing!FJ5","v":0},{"$f":"Timing!FK5","v":0},{"$f":"Timing!FL5","v":0},{"$f":"Timing!FM5","v":0},{"$f":"Timing!FN5","v":0},{"$f":"Timing!FO5","v":0},{"$f":"Timing!FP5","v":0},{"$f":"Timing!FQ5","v":0},{"$f":"Timing!FR5","v":0},{"$f":"Timing!FS5","v":0},{"$f":"Timing!FT5","v":0},{"$f":"Timing!FU5","v":0}]
[null,null,null,"Operation Phase",null,{"$f":"Timing!F6","v":"2022-01-01"},{"$f":"Timing!G6","v":"2056-12-31"},null,null,{"$f":"Timing!K6","v":0},{"$f":"Timing!L6","v":0},{"$f":"Timing!M6","v":0},{"$f":"Timing!N6","v":0},{"$f":"Timing!O6","v":0},{"$f":"Timing!P6","v":0},{"$f":"Timing!Q6","v":0},{"$f":"Timing!R6","v":0},{"$f":"Timing!S6","v":1},{"$f":"Timing!T6","v":1},{"$f":"Timing!U6","v":1},{"$f":"Timing!V6","v":1},{"$f":"Timing!W6","v":1},{"$f":"Timing!X6","v":1},{"$f":"Timing!Y6","v":1},{"$f":"Timing!Z6","v":1},{"$f":"Timing!AA6","v":1},{"$f":"Timing!AB6","v":1},{"$f":"Timing!AC6","v":1},{"$f":"Timing!AD6","v":1},{"$f":"Timing!AE6","v":1},{"$f":"Timing!AF6","v":1},{"$f":"Timing!AG6","v":1},{"$f":"Timing!AH6","v":1},{"$f":"Timing!AI6","v":1},{"$f":"Timing!AJ6","v":1},{"$f":"Timing!AK6","v":1},{"$f":"Timing!AL6","v":1},{"$f":"Timing!AM6","v":1},{"$f":"Timing!AN6","v":1},{"$f":"Timing!AO6","v":1},{"$f":"Timing!AP6","v":1},{"$f":"Timing!AQ6","v":1},{"$f":"Timing!AR6","v":1},{"$f":"Timing!AS6","v":1},{"$f":"Timing!AT6","v":1},{"$f":"Timing!AU6","v":1},{"$f":"Timing!AV6","v":1},{"$f":"Timing!AW6","v":1},{"$f":"Timing!AX6","v":1},{"$f":"Timing!AY6","v":1},{"$f":"Timing!AZ6","v":1},{"$f":"Timing!BA6","v":1},{"$f":"Timing!BB6","v":1},{"$f":"Timing!BC6","v":1},{"$f":"Timing!BD6","v":1},{"$f":"Timing!BE6","v":1},{"$f":"Timing!BF6","v":1},{"$f":"Timing!BG6","v":1},{"$f":"Timing!BH6","v":1},{"$f":"Timing!BI6","v":1},{"$f":"Timing!BJ6","v":1},{"$f":"Timing!BK6","v":1},{"$f":"Timing!BL6","v":1},{"$f":"Timing!BM6","v":1},{"$f":"Timing!BN6","v":1},{"$f":"Timing!BO6","v":1},{"$f":"Timing!BP6","v":1},{"$f":"Timing!BQ6","v":1},{"$f":"Timing!BR6","v":1},{"$f":"Timing!BS6","v":1},{"$f":"Timing!BT6","v":1},{"$f":"Timing!BU6","v":1},{"$f":"Timing!BV6","v":1},{"$f":"Timing!BW6","v":1},{"$f":"Timing!BX6","v":1},{"$f":"Timing!BY6","v":1},{"$f":"Timing!BZ6","v":1},{"$f":"Timing!CA6","v":1},{"$f":"Timing!CB6","v":1},{"$f":"Timing!CC6","v":1},{"$f":"Timing!CD6","v":1},{"$f":"Timing!CE6","v":1},{"$f":"Timing!CF6","v":1},{"$f":"Timing!CG6","v":1},{"$f":"Timing!CH6","v":1},{"$f":"Timing!CI6","v":1},{"$f":"Timing!CJ6","v":1},{"$f":"Timing!CK6","v":1},{"$f":"Timing!CL6","v":1},{"$f":"Timing!CM6","v":1},{"$f":"Timing!CN6","v":1},{"$f":"Timing!CO6","v":1},{"$f":"Timing!CP6","v":1},{"$f":"Timing!CQ6","v":1},{"$f":"Timing!CR6","v":1},{"$f":"Timing!CS6","v":1},{"$f":"Timing!CT6","v":1},{"$f":"Timing!CU6","v":1},{"$f":"Timing!CV6","v":1},{"$f":"Timing!CW6","v":1},{"$f":"Timing!CX6","v":1},{"$f":"Timing!CY6","v":1},{"$f":"Timing!CZ6","v":1},{"$f":"Timing!DA6","v":1},{"$f":"Timing!DB6","v":1},{"$f":"Timing!DC6","v":1},{"$f":"Timing!DD6","v":1},{"$f":"Timing!DE6","v":1},{"$f":"Timing!DF6","v":1},{"$f":"Timing!DG6","v":1},{"$f":"Timing!DH6","v":1},{"$f":"Timing!DI6","v":1},{"$f":"Timing!DJ6","v":1},{"$f":"Timing!DK6","v":1},{"$f":"Timing!DL6","v":1},{"$f":"Timing!DM6","v":1},{"$f":"Timing!DN6","v":1},{"$f":"Timing!DO6","v":1},{"$f":"Timing!DP6","v":1},{"$f":"Timing!DQ6","v":1},{"$f":"Timing!DR6","v":1},{"$f":"Timing!DS6","v":1},{"$f":"Timing!DT6","v":1},{"$f":"Timing!DU6","v":1},{"$f":"Timing!DV6","v":1},{"$f":"Timing!DW6","v":1},{"$f":"Timing!DX6","v":1},{"$f":"Timing!DY6","v":1},{"$f":"Timing!DZ6","v":1},{"$f":"Timing!EA6","v":1},{"$f":"Timing!EB6","v":1},{"$f":"Timing!EC6","v":1},{"$f":"Timing!ED6","v":1},{"$f":"Timing!EE6","v":1},{"$f":"Timing!EF6","v":1},{"$f":"Timing!EG6","v":1},{"$f":"Timing!EH6","v":1},{"$f":"Timing!EI6","v":1},{"$f":"Timing!EJ6","v":1},{"$f":"Timing!EK6","v":1},{"$f":"Timing!EL6","v":1},{"$f":"Timing!EM6","v":1},{"$f":"Timing!EN6","v":1},{"$f":"Timing!EO6","v":1},{"$f":"Timing!EP6","v":1},{"$f":"Timing!EQ6","v":1},{"$f":"Timing!ER6","v":1},{"$f":"Timing!ES6","v":1},{"$f":"Timing!ET6","v":1},{"$f":"Timing!EU6","v":1},{"$f":"Timing!EV6","v":1},{"$f":"Timing!EW6","v":1},{"$f":"Timing!EX6","v":1},{"$f":"Timing!EY6","v":1},{"$f":"Timing!EZ6","v":1},{"$f":"Timing!FA6","v":1},{"$f":"Timing!FB6","v":1},{"$f":"Timing!FC6","v":0},{"$f":"Timing!FD6","v":0},{"$f":"Timing!FE6","v":0},{"$f":"Timing!FF6","v":0},{"$f":"Timing!FG6","v":0},{"$f":"Timing!FH6","v":0},{"$f":"Timing!FI6","v":0},{"$f":"Timing!FJ6","v":0},{"$f":"Timing!FK6","v":0},{"$f":"Timing!FL6","v":0},{"$f":"Timing!FM6","v":0},{"$f":"Timing!FN6","v":0},{"$f":"Timing!FO6","v":0},{"$f":"Timing!FP6","v":0},{"$f":"Timing!FQ6","v":0},{"$f":"Timing!FR6","v":0},{"$f":"Timing!FS6","v":0},{"$f":"Timing!FT6","v":0},{"$f":"Timing!FU6","v":0}]
[]
[null,null,null,"Pre-flip period",null,{"$f":"'Inputs - Financing'!F11","v":"2022-01-01"},{"$f":"'Inputs - Financing'!F12","v":"2026-12-31"},null,null,{"$f":"Timing!K33","v":0},{"$f":"Timing!L33","v":0},{"$f":"Timing!M33","v":0},{"$f":"Timing!N33","v":0},{"$f":"Timing!O33","v":0},{"$f":"Timing!P33","v":0},{"$f":"Timing!Q33","v":0},{"$f":"Timing!R33","v":0},{"$f":"Timing!S33","v":1},{"$f":"Timing!T33","v":1},{"$f":"Timing!U33","v":1},{"$f":"Timing!V33","v":1},{"$f":"Timing!W33","v":1},{"$f":"Timing!X33","v":1},{"$f":"Timing!Y33","v":1},{"$f":"Timing!Z33","v":1},{"$f":"Timing!AA33","v":1},{"$f":"Timing!AB33","v":1},{"$f":"Timing!AC33","v":1},{"$f":"Timing!AD33","v":1},{"$f":"Timing!AE33","v":1},{"$f":"Timing!AF33","v":1},{"$f":"Timing!AG33","v":1},{"$f":"Timing!AH33","v":1},{"$f":"Timing!AI33","v":1},{"$f":"Timing!AJ33","v":1},{"$f":"Timing!AK33","v":1},{"$f":"Timing!AL33","v":1},{"$f":"Timing!AM33","v":0},{"$f":"Timing!AN33","v":0},{"$f":"Timing!AO33","v":0},{"$f":"Timing!AP33","v":0},{"$f":"Timing!AQ33","v":0},{"$f":"Timing!AR33","v":0},{"$f":"Timing!AS33","v":0},{"$f":"Timing!AT33","v":0},{"$f":"Timing!AU33","v":0},{"$f":"Timing!AV33","v":0},{"$f":"Timing!AW33","v":0},{"$f":"Timing!AX33","v":0},{"$f":"Timing!AY33","v":0},{"$f":"Timing!AZ33","v":0},{"$f":"Timing!BA33","v":0},{"$f":"Timing!BB33","v":0},{"$f":"Timing!BC33","v":0},{"$f":"Timing!BD33","v":0},{"$f":"Timing!BE33","v":0},{"$f":"Timing!BF33","v":0},{"$f":"Timing!BG33","v":0},{"$f":"Timing!BH33","v":0},{"$f":"Timing!BI33","v":0},{"$f":"Timing!BJ33","v":0},{"$f":"Timing!BK33","v":0},{"$f":"Timing!BL33","v":0},{"$f":"Timing!BM33","v":0},{"$f":"Timing!BN33","v":0},{"$f":"Timing!BO33","v":0},{"$f":"Timing!BP33","v":0},{"$f":"Timing!BQ33","v":0},{"$f":"Timing!BR33","v":0},{"$f":"Timing!BS33","v":0},{"$f":"Timing!BT33","v":0},{"$f":"Timing!BU33","v":0},{"$f":"Timing!BV33","v":0},{"$f":"Timing!BW33","v":0},{"$f":"Timing!BX33","v":0},{"$f":"Timing!BY33","v":0},{"$f":"Timing!BZ33","v":0},{"$f":"Timing!CA33","v":0},{"$f":"Timing!CB33","v":0},{"$f":"Timing!CC33","v":0},{"$f":"Timing!CD33","v":0},{"$f":"Timing!CE33","v":0},{"$f":"Timing!CF33","v":0},{"$f":"Timing!CG33","v":0},{"$f":"Timing!CH33","v":0},{"$f":"Timing!CI33","v":0},{"$f":"Timing!CJ33","v":0},{"$f":"Timing!CK33","v":0},{"$f":"Timing!CL33","v":0},{"$f":"Timing!CM33","v":0},{"$f":"Timing!CN33","v":0},{"$f":"Timing!CO33","v":0},{"$f":"Timing!CP33","v":0},{"$f":"Timing!CQ33","v":0},{"$f":"Timing!CR33","v":0},{"$f":"Timing!CS33","v":0},{"$f":"Timing!CT33","v":0},{"$f":"Timing!CU33","v":0},{"$f":"Timing!CV33","v":0},{"$f":"Timing!CW33","v":0},{"$f":"Timing!CX33","v":0},{"$f":"Timing!CY33","v":0},{"$f":"Timing!CZ33","v":0},{"$f":"Timing!DA33","v":0},{"$f":"Timing!DB33","v":0},{"$f":"Timing!DC33","v":0},{"$f":"Timing!DD33","v":0},{"$f":"Timing!DE33","v":0},{"$f":"Timing!DF33","v":0},{"$f":"Timing!DG33","v":0},{"$f":"Timing!DH33","v":0},{"$f":"Timing!DI33","v":0},{"$f":"Timing!DJ33","v":0},{"$f":"Timing!DK33","v":0},{"$f":"Timing!DL33","v":0},{"$f":"Timing!DM33","v":0},{"$f":"Timing!DN33","v":0},{"$f":"Timing!DO33","v":0},{"$f":"Timing!DP33","v":0},{"$f":"Timing!DQ33","v":0},{"$f":"Timing!DR33","v":0},{"$f":"Timing!DS33","v":0},{"$f":"Timing!DT33","v":0},{"$f":"Timing!DU33","v":0},{"$f":"Timing!DV33","v":0},{"$f":"Timing!DW33","v":0},{"$f":"Timing!DX33","v":0},{"$f":"Timing!DY33","v":0},{"$f":"Timing!DZ33","v":0},{"$f":"Timing!EA33","v":0},{"$f":"Timing!EB33","v":0},{"$f":"Timing!EC33","v":0},{"$f":"Timing!ED33","v":0},{"$f":"Timing!EE33","v":0},{"$f":"Timing!EF33","v":0},{"$f":"Timing!EG33","v":0},{"$f":"Timing!EH33","v":0},{"$f":"Timing!EI33","v":0},{"$f":"Timing!EJ33","v":0},{"$f":"Timing!EK33","v":0},{"$f":"Timing!EL33","v":0},{"$f":"Timing!EM33","v":0},{"$f":"Timing!EN33","v":0},{"$f":"Timing!EO33","v":0},{"$f":"Timing!EP33","v":0},{"$f":"Timing!EQ33","v":0},{"$f":"Timing!ER33","v":0},{"$f":"Timing!ES33","v":0},{"$f":"Timing!ET33","v":0},{"$f":"Timing!EU33","v":0},{"$f":"Timing!EV33","v":0},{"$f":"Timing!EW33","v":0},{"$f":"Timing!EX33","v":0},{"$f":"Timing!EY33","v":0},{"$f":"Timing!EZ33","v":0},{"$f":"Timing!FA33","v":0},{"$f":"Timing!FB33","v":0},{"$f":"Timing!FC33","v":0},{"$f":"Timing!FD33","v":0},{"$f":"Timing!FE33","v":0},{"$f":"Timing!FF33","v":0},{"$f":"Timing!FG33","v":0},{"$f":"Timing!FH33","v":0},{"$f":"Timing!FI33","v":0},{"$f":"Timing!FJ33","v":0},{"$f":"Timing!FK33","v":0},{"$f":"Timing!FL33","v":0},{"$f":"Timing!FM33","v":0},{"$f":"Timing!FN33","v":0},{"$f":"Timing!FO33","v":0},{"$f":"Timing!FP33","v":0},{"$f":"Timing!FQ33","v":0},{"$f":"Timing!FR33","v":0},{"$f":"Timing!FS33","v":0},{"$f":"Timing!FT33","v":0},{"$f":"Timing!FU33","v":0}]
[null,null,null,"Post-flip period",null,{"$f":"'Inputs - Financing'!F13","v":"2027-01-01"},{"$f":"'Inputs - Financing'!F14","v":"2056-12-31"},null,null,{"$f":"Timing!K34","v":0},{"$f":"Timing!L34","v":0},{"$f":"Timing!M34","v":0},{"$f":"Timing!N34","v":0},{"$f":"Timing!O34","v":0},{"$f":"Timing!P34","v":0},{"$f":"Timing!Q34","v":0},{"$f":"Timing!R34","v":0},{"$f":"Timing!S34","v":0},{"$f":"Timing!T34","v":0},{"$f":"Timing!U34","v":0},{"$f":"Timing!V34","v":0},{"$f":"Timing!W34","v":0},{"$f":"Timing!X34","v":0},{"$f":"Timing!Y34","v":0},{"$f":"Timing!Z34","v":0},{"$f":"Timing!AA34","v":0},{"$f":"Timing!AB34","v":0},{"$f":"Timing!AC34","v":0},{"$f":"Timing!AD34","v":0},{"$f":"Timing!AE34","v":0},{"$f":"Timing!AF34","v":0},{"$f":"Timing!AG34","v":0},{"$f":"Timing!AH34","v":0},{"$f":"Timing!AI34","v":0},{"$f":"Timing!AJ34","v":0},{"$f":"Timing!AK34","v":0},{"$f":"Timing!AL34","v":0},{"$f":"Timing!AM34","v":1},{"$f":"Timing!AN34","v":1},{"$f":"Timing!AO34","v":1},{"$f":"Timing!AP34","v":1},{"$f":"Timing!AQ34","v":1},{"$f":"Timing!AR34","v":1},{"$f":"Timing!AS34","v":1},{"$f":"Timing!AT34","v":1},{"$f":"Timing!AU34","v":1},{"$f":"Timing!AV34","v":1},{"$f":"Timing!AW34","v":1},{"$f":"Timing!AX34","v":1},{"$f":"Timing!AY34","v":1},{"$f":"Timing!AZ34","v":1},{"$f":"Timing!BA34","v":1},{"$f":"Timing!BB34","v":1},{"$f":"Timing!BC34","v":1},{"$f":"Timing!BD34","v":1},{"$f":"Timing!BE34","v":1},{"$f":"Timing!BF34","v":1},{"$f":"Timing!BG34","v":1},{"$f":"Timing!BH34","v":1},{"$f":"Timing!BI34","v":1},{"$f":"Timing!BJ34","v":1},{"$f":"Timing!BK34","v":1},{"$f":"Timing!BL34","v":1},{"$f":"Timing!BM34","v":1},{"$f":"Timing!BN34","v":1},{"$f":"Timing!BO34","v":1},{"$f":"Timing!BP34","v":1},{"$f":"Timing!BQ34","v":1},{"$f":"Timing!BR34","v":1},{"$f":"Timing!BS34","v":1},{"$f":"Timing!BT34","v":1},{"$f":"Timing!BU34","v":1},{"$f":"Timing!BV34","v":1},{"$f":"Timing!BW34","v":1},{"$f":"Timing!BX34","v":1},{"$f":"Timing!BY34","v":1},{"$f":"Timing!BZ34","v":1},{"$f":"Timing!CA34","v":1},{"$f":"Timing!CB34","v":1},{"$f":"Timing!CC34","v":1},{"$f":"Timing!CD34","v":1},{"$f":"Timing!CE34","v":1},{"$f":"Timing!CF34","v":1},{"$f":"Timing!CG34","v":1},{"$f":"Timing!CH34","v":1},{"$f":"Timing!CI34","v":1},{"$f":"Timing!CJ34","v":1},{"$f":"Timing!CK34","v":1},{"$f":"Timing!CL34","v":1},{"$f":"Timing!CM34","v":1},{"$f":"Timing!CN34","v":1},{"$f":"Timing!CO34","v":1},{"$f":"Timing!CP34","v":1},{"$f":"Timing!CQ34","v":1},{"$f":"Timing!CR34","v":1},{"$f":"Timing!CS34","v":1},{"$f":"Timing!CT34","v":1},{"$f":"Timing!CU34","v":1},{"$f":"Timing!CV34","v":1},{"$f":"Timing!CW34","v":1},{"$f":"Timing!CX34","v":1},{"$f":"Timing!CY34","v":1},{"$f":"Timing!CZ34","v":1},{"$f":"Timing!DA34","v":1},{"$f":"Timing!DB34","v":1},{"$f":"Timing!DC34","v":1},{"$f":"Timing!DD34","v":1},{"$f":"Timing!DE34","v":1},{"$f":"Timing!DF34","v":1},{"$f":"Timing!DG34","v":1},{"$f":"Timing!DH34","v":1},{"$f":"Timing!DI34","v":1},{"$f":"Timing!DJ34","v":1},{"$f":"Timing!DK34","v":1},{"$f":"Timing!DL34","v":1},{"$f":"Timing!DM34","v":1},{"$f":"Timing!DN34","v":1},{"$f":"Timing!DO34","v":1},{"$f":"Timing!DP34","v":1},{"$f":"Timing!DQ34","v":1},{"$f":"Timing!DR34","v":1},{"$f":"Timing!DS34","v":1},{"$f":"Timing!DT34","v":1},{"$f":"Timing!DU34","v":1},{"$f":"Timing!DV34","v":1},{"$f":"Timing!DW34","v":1},{"$f":"Timing!DX34","v":1},{"$f":"Timing!DY34","v":1},{"$f":"Timing!DZ34","v":1},{"$f":"Timing!EA34","v":1},{"$f":"Timing!EB34","v":1},{"$f":"Timing!EC34","v":1},{"$f":"Timing!ED34","v":1},{"$f":"Timing!EE34","v":1},{"$f":"Timing!EF34","v":1},{"$f":"Timing!EG34","v":1},{"$f":"Timing!EH34","v":1},{"$f":"Timing!EI34","v":1},{"$f":"Timing!EJ34","v":1},{"$f":"Timing!EK34","v":1},{"$f":"Timing!EL34","v":1},{"$f":"Timing!EM34","v":1},{"$f":"Timing!EN34","v":1},{"$f":"Timing!EO34","v":1},{"$f":"Timing!EP34","v":1},{"$f":"Timing!EQ34","v":1},{"$f":"Timing!ER34","v":1},{"$f":"Timing!ES34","v":1},{"$f":"Timing!ET34","v":1},{"$f":"Timing!EU34","v":1},{"$f":"Timing!EV34","v":1},{"$f":"Timing!EW34","v":1},{"$f":"Timing!EX34","v":1},{"$f":"Timing!EY34","v":1},{"$f":"Timing!EZ34","v":1},{"$f":"Timing!FA34","v":1},{"$f":"Timing!FB34","v":1},{"$f":"Timing!FC34","v":0},{"$f":"Timing!FD34","v":0},{"$f":"Timing!FE34","v":0},{"$f":"Timing!FF34","v":0},{"$f":"Timing!FG34","v":0},{"$f":"Timing!FH34","v":0},{"$f":"Timing!FI34","v":0},{"$f":"Timing!FJ34","v":0},{"$f":"Timing!FK34","v":0},{"$f":"Timing!FL34","v":0},{"$f":"Timing!FM34","v":0},{"$f":"Timing!FN34","v":0},{"$f":"Timing!FO34","v":0},{"$f":"Timing!FP34","v":0},{"$f":"Timing!FQ34","v":0},{"$f":"Timing!FR34","v":0},{"$f":"Timing!FS34","v":0},{"$f":"Timing!FT34","v":0},{"$f":"Timing!FU34","v":0}]
[]
[null,"Transferred variables"]
[null,null,null,"Capex","USD '000",null,null,null,{"$f":"SUM(J12:XFD12)","v":292950},{"$f":"'Partnership Pre-tax Cash Flow'!I120","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!J120","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!K120","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!L120","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!M120","v":73237.5},{"$f":"'Partnership Pre-tax Cash Flow'!N120","v":73237.5},{"$f":"'Partnership Pre-tax Cash Flow'!O120","v":73237.5},{"$f":"'Partnership Pre-tax Cash Flow'!P120","v":73237.5},{"$f":"'Partnership Pre-tax Cash Flow'!Q120","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!R120","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!S120","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!T120","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!U120","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!V120","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!W120","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!X120","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!Y120","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!Z120","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!AA120","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!AB120","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!AC120","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!AD120","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!AE120","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!AF120","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!AG120","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!AH120","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!AI120","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!AJ120","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!AK120","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!AL120","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!AM120","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!AN120","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!AO120","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!AP120","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!AQ120","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!AR120","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!AS120","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!AT120","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!AU120","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!AV120","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!AW120","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!AX120","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!AY120","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!AZ120","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!BA120","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!BB120","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!BC120","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!BD120","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!BE120","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!BF120","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!BG120","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!BH120","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!BI120","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!BJ120","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!BK120","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!BL120","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!BM120","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!BN120","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!BO120","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!BP120","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!BQ120","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!BR120","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!BS120","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!BT120","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!BU120","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!BV120","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!BW120","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!BX120","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!BY120","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!BZ120","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!CA120","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!CB120","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!CC120","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!CD120","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!CE120","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!CF120","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!CG120","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!CH120","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!CI120","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!CJ120","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!CK120","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!CL120","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!CM120","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!CN120","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!CO120","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!CP120","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!CQ120","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!CR120","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!CS120","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!CT120","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!CU120","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!CV120","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!CW120","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!CX120","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!CY120","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!CZ120","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!DA120","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!DB120","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!DC120","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!DD120","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!DE120","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!DF120","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!DG120","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!DH120","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!DI120","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!DJ120","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!DK120","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!DL120","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!DM120","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!DN120","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!DO120","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!DP120","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!DQ120","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!DR120","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!DS120","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!DT120","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!DU120","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!DV120","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!DW120","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!DX120","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!DY120","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!DZ120","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!EA120","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!EB120","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!EC120","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!ED120","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!EE120","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!EF120","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!EG120","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!EH120","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!EI120","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!EJ120","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!EK120","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!EL120","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!EM120","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!EN120","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!EO120","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!EP120","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!EQ120","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!ER120","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!ES120","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!ET120","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!EU120","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!EV120","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!EW120","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!EX120","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!EY120","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!EZ120","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!FA120","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!FB120","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!FC120","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!FD120","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!FE120","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!FF120","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!FG120","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!FH120","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!FI120","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!FJ120","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!FK120","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!FL120","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!FM120","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!FN120","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!FO120","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!FP120","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!FQ120","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!FR120","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!FS120","v":0}]
[null,null,null,"EBITDA - P50","USD '000",null,null,null,-121149.10354432333,{"$f":"'Partnership Pre-tax Cash Flow'!I102","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!J102","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!K102","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!L102","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!M102","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!N102","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!O102","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!P102","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!Q102","v":-781.00142077800547},{"$f":"'Partnership Pre-tax Cash Flow'!R102","v":-781.81938098913815},{"$f":"'Partnership Pre-tax Cash Flow'!S102","v":-782.64140068082827},{"$f":"'Partnership Pre-tax Cash Flow'!T102","v":-783.46749999999997},{"$f":"'Partnership Pre-tax Cash Flow'!U102","v":-784.29769919356556},{"$f":"'Partnership Pre-tax Cash Flow'!V102","v":-785.13201860892093},{"$f":"'Partnership Pre-tax Cash Flow'!W102","v":-785.97047869444486},{"$f":"'Partnership Pre-tax Cash Flow'!X102","v":-786.81310000000008},{"$f":"'Partnership Pre-tax Cash Flow'!Y102","v":-787.65990317743695},{"$f":"'Partnership Pre-tax Cash Flow'!Z102","v":-788.51090898109942},{"$f":"'Partnership Pre-tax Cash Flow'!AA102","v":-789.36613826833377},{"$f":"'Partnership Pre-tax Cash Flow'!AB102","v":-790.22561200000018},{"$f":"'Partnership Pre-tax Cash Flow'!AC102","v":-791.08935124098571},{"$f":"'Partnership Pre-tax Cash Flow'!AD102","v":-791.95737716072142},{"$f":"'Partnership Pre-tax Cash Flow'!AE102","v":-792.82971103370051},{"$f":"'Partnership Pre-tax Cash Flow'!AF102","v":-793.70637424000029},{"$f":"'Partnership Pre-tax Cash Flow'!AG102","v":-817.06111465478295},{"$f":"'Partnership Pre-tax Cash Flow'!AH102","v":-817.94650109291342},{"$f":"'Partnership Pre-tax Cash Flow'!AI102","v":-818.83628164335209},{"$f":"'Partnership Pre-tax Cash Flow'!AJ102","v":-819.73047811377774},{"$f":"'Partnership Pre-tax Cash Flow'!AK102","v":-821.08196925774632},{"$f":"'Partnership Pre-tax Cash Flow'!AL102","v":-821.98506342463929},{"$f":"'Partnership Pre-tax Cash Flow'!AM102","v":-822.89263958608672},{"$f":"'Partnership Pre-tax Cash Flow'!AN102","v":-823.804719985921},{"$f":"'Partnership Pre-tax Cash Flow'!AO102","v":-825.18330910800591},{"$f":"'Partnership Pre-tax Cash Flow'!AP102","v":-826.10446515823685},{"$f":"'Partnership Pre-tax Cash Flow'!AQ102","v":-827.03019284291327},{"$f":"'Partnership Pre-tax Cash Flow'!AR102","v":-827.96051485074418},{"$f":"'Partnership Pre-tax Cash Flow'!AS102","v":-829.36674528387016},{"$f":"'Partnership Pre-tax Cash Flow'!AT102","v":-830.3063244551056},{"$f":"'Partnership Pre-tax Cash Flow'!AU102","v":-831.25056669347555},{"$f":"'Partnership Pre-tax Cash Flow'!AV102","v":-832.19949514146299},{"$f":"'Partnership Pre-tax Cash Flow'!AW102","v":-833.63392111288681},{"$f":"'Partnership Pre-tax Cash Flow'!AX102","v":-834.59229186754703},{"$f":"'Partnership Pre-tax Cash Flow'!AY102","v":-835.55541895068427},{"$f":"'Partnership Pre-tax Cash Flow'!AZ102","v":-836.52332596763154},{"$f":"'Partnership Pre-tax Cash Flow'!BA102","v":-837.98651281738682},{"$f":"'Partnership Pre-tax Cash Flow'!BB102","v":-838.96405098714024},{"$f":"'Partnership Pre-tax Cash Flow'!BC102","v":-839.94644061194026},{"$f":"'Partnership Pre-tax Cash Flow'!BD102","v":-840.93370576922644},{"$f":"'Partnership Pre-tax Cash Flow'!BE102","v":-842.42623017294795},{"$f":"'Partnership Pre-tax Cash Flow'!BF102","v":-843.42331910609641},{"$f":"'Partnership Pre-tax Cash Flow'!BG102","v":-844.42535652339257},{"$f":"'Partnership Pre-tax Cash Flow'!BH102","v":-845.43236698382441},{"$f":"'Partnership Pre-tax Cash Flow'!BI102","v":-846.95481718004044},{"$f":"'Partnership Pre-tax Cash Flow'!BJ102","v":-847.97184789185189},{"$f":"'Partnership Pre-tax Cash Flow'!BK102","v":-848.99392605749392},{"$f":"'Partnership Pre-tax Cash Flow'!BL102","v":-850.02107672713441},{"$f":"'Partnership Pre-tax Cash Flow'!BM102","v":-851.57405274911662},{"$f":"'Partnership Pre-tax Cash Flow'!BN102","v":-852.61142407516422},{"$f":"'Partnership Pre-tax Cash Flow'!BO102","v":-853.65394380411908},{"$f":"'Partnership Pre-tax Cash Flow'!BP102","v":-854.70163748715242},{"$f":"'Partnership Pre-tax Cash Flow'!BQ102","v":-856.28575139941449},{"$f":"'Partnership Pre-tax Cash Flow'!BR102","v":-857.34387015198308},{"$f":"'Partnership Pre-tax Cash Flow'!BS102","v":-858.4072402755171},{"$f":"'Partnership Pre-tax Cash Flow'!BT102","v":-859.47588783221113},{"$f":"'Partnership Pre-tax Cash Flow'!BU102","v":-861.09176397175042},{"$f":"'Partnership Pre-tax Cash Flow'!BV102","v":-862.1710450993703},{"$f":"'Partnership Pre-tax Cash Flow'!BW102","v":-863.2556826253749},{"$f":"'Partnership Pre-tax Cash Flow'!BX102","v":-864.34570313320296},{"$f":"'Partnership Pre-tax Cash Flow'!BY102","v":-865.99397835557784},{"$f":"'Partnership Pre-tax Cash Flow'!BZ102","v":-867.09484510575021},{"$f":"'Partnership Pre-tax Cash Flow'!CA102","v":-868.20117538227487},{"$f":"'Partnership Pre-tax Cash Flow'!CB102","v":-869.31299630025933},{"$f":"'Partnership Pre-tax Cash Flow'!CC102","v":-870.9943202306024},{"$f":"'Partnership Pre-tax Cash Flow'!CD102","v":-872.11720431577828},{"$f":"'Partnership Pre-tax Cash Flow'!CE102","v":-873.24566119783344},{"$f":"'Partnership Pre-tax Cash Flow'!CF102","v":-874.37971853417764},{"$f":"'Partnership Pre-tax Cash Flow'!CG102","v":-876.09475382324081},{"$f":"'Partnership Pre-tax Cash Flow'!CH102","v":-877.24009559012018},{"$f":"'Partnership Pre-tax Cash Flow'!CI102","v":-878.39112160981654},{"$f":"'Partnership Pre-tax Cash Flow'!CJ102","v":-879.5478600928875},{"$f":"'Partnership Pre-tax Cash Flow'!CK102","v":-881.29728267822202},{"$f":"'Partnership Pre-tax Cash Flow'!CL102","v":-882.46553128043888},{"$f":"'Partnership Pre-tax Cash Flow'!CM102","v":-883.63957782052921},{"$f":"'Partnership Pre-tax Cash Flow'!CN102","v":-884.81945107326169},{"$f":"'Partnership Pre-tax Cash Flow'!CO102","v":-886.6039504456345},{"$f":"'Partnership Pre-tax Cash Flow'!CP102","v":-887.79556401989578},{"$f":"'Partnership Pre-tax Cash Flow'!CQ102","v":-888.99309149078783},{"$f":"'Partnership Pre-tax Cash Flow'!CR102","v":-890.19656220857496},{"$f":"'Partnership Pre-tax Cash Flow'!CS102","v":-861.09231640106123},{"$f":"'Partnership Pre-tax Cash Flow'!CT102","v":-862.30776224680778},{"$f":"'Partnership Pre-tax Cash Flow'!CU102","v":-863.52924026711764},{"$f":"'Partnership Pre-tax Cash Flow'!CV102","v":-864.75678039926061},{"$f":"'Partnership Pre-tax Cash Flow'!CW102","v":-865.99041272908266},{"$f":"'Partnership Pre-tax Cash Flow'!CX102","v":-867.23016749174394},{"$f":"'Partnership Pre-tax Cash Flow'!CY102","v":-868.47607507246005},{"$f":"'Partnership Pre-tax Cash Flow'!CZ102","v":-869.72816600724582},{"$f":"'Partnership Pre-tax Cash Flow'!DA102","v":-870.98647098366428},{"$f":"'Partnership Pre-tax Cash Flow'!DB102","v":-872.25102084157891},{"$f":"'Partnership Pre-tax Cash Flow'!DC102","v":-873.52184657390933},{"$f":"'Partnership Pre-tax Cash Flow'!DD102","v":-874.79897932739073},{"$f":"'Partnership Pre-tax Cash Flow'!DE102","v":-876.08245040333759},{"$f":"'Partnership Pre-tax Cash Flow'!DF102","v":-877.37229125841054},{"$f":"'Partnership Pre-tax Cash Flow'!DG102","v":-878.66853350538759},{"$f":"'Partnership Pre-tax Cash Flow'!DH102","v":-879.97120891393865},{"$f":"'Partnership Pre-tax Cash Flow'!DI102","v":-881.28034941140436},{"$f":"'Partnership Pre-tax Cash Flow'!DJ102","v":-882.59598708357885},{"$f":"'Partnership Pre-tax Cash Flow'!DK102","v":-883.91815417549537},{"$f":"'Partnership Pre-tax Cash Flow'!DL102","v":-885.24688309221756},{"$f":"'Partnership Pre-tax Cash Flow'!DM102","v":-886.58220639963258},{"$f":"'Partnership Pre-tax Cash Flow'!DN102","v":-887.92415682525052},{"$f":"'Partnership Pre-tax Cash Flow'!DO102","v":-889.27276725900538},{"$f":"'Partnership Pre-tax Cash Flow'!DP102","v":-890.62807075406192},{"$f":"'Partnership Pre-tax Cash Flow'!DQ102","v":-891.99010052762526},{"$f":"'Partnership Pre-tax Cash Flow'!DR102","v":-893.35888996175549},{"$f":"'Partnership Pre-tax Cash Flow'!DS102","v":-894.73447260418561},{"$f":"'Partnership Pre-tax Cash Flow'!DT102","v":-896.1168821691432},{"$f":"'Partnership Pre-tax Cash Flow'!DU102","v":-897.50615253817796},{"$f":"'Partnership Pre-tax Cash Flow'!DV102","v":-898.90231776099085},{"$f":"'Partnership Pre-tax Cash Flow'!DW102","v":-900.30541205626946},{"$f":"'Partnership Pre-tax Cash Flow'!DX102","v":-901.71546981252618},{"$f":"'Partnership Pre-tax Cash Flow'!DY102","v":-903.13252558894146},{"$f":"'Partnership Pre-tax Cash Flow'!DZ102","v":-904.55661411621065},{"$f":"'Partnership Pre-tax Cash Flow'!EA102","v":-905.98777029739483},{"$f":"'Partnership Pre-tax Cash Flow'!EB102","v":-907.42602920877675},{"$f":"'Partnership Pre-tax Cash Flow'!EC102","v":-908.87142610072044},{"$f":"'Partnership Pre-tax Cash Flow'!ED102","v":-910.32399639853497},{"$f":"'Partnership Pre-tax Cash Flow'!EE102","v":-911.78377570334283},{"$f":"'Partnership Pre-tax Cash Flow'!EF102","v":-913.25079979295242},{"$f":"'Partnership Pre-tax Cash Flow'!EG102","v":-914.72510462273488},{"$f":"'Partnership Pre-tax Cash Flow'!EH102","v":-916.20672632650576},{"$f":"'Partnership Pre-tax Cash Flow'!EI102","v":-917.69570121740969},{"$f":"'Partnership Pre-tax Cash Flow'!EJ102","v":-919.19206578881153},{"$f":"'Partnership Pre-tax Cash Flow'!EK102","v":-920.69585671518962},{"$f":"'Partnership Pre-tax Cash Flow'!EL102","v":-922.20711085303594},{"$f":"'Partnership Pre-tax Cash Flow'!EM102","v":-923.72586524175802},{"$f":"'Partnership Pre-tax Cash Flow'!EN102","v":-925.25215710458781},{"$f":"'Partnership Pre-tax Cash Flow'!EO102","v":-926.78602384949363},{"$f":"'Partnership Pre-tax Cash Flow'!EP102","v":-928.32750307009678},{"$f":"'Partnership Pre-tax Cash Flow'!EQ102","v":-929.87663254659321},{"$f":"'Partnership Pre-tax Cash Flow'!ER102","v":-931.43345024667963},{"$f":"'Partnership Pre-tax Cash Flow'!ES102","v":-932.99799432648354},{"$f":"'Partnership Pre-tax Cash Flow'!ET102","v":-934.5703031314988},{"$f":"'Partnership Pre-tax Cash Flow'!EU102","v":-936.15041519752526},{"$f":"'Partnership Pre-tax Cash Flow'!EV102","v":-937.73836925161334},{"$f":"'Partnership Pre-tax Cash Flow'!EW102","v":-939.33420421301332},{"$f":"'Partnership Pre-tax Cash Flow'!EX102","v":-940.93795919412878},{"$f":"'Partnership Pre-tax Cash Flow'!EY102","v":-942.54967350147581},{"$f":"'Partnership Pre-tax Cash Flow'!EZ102","v":-944.16938663664575},{"$f":"'Partnership Pre-tax Cash Flow'!FA102","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!FB102","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!FC102","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!FD102","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!FE102","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!FF102","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!FG102","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!FH102","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!FI102","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!FJ102","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!FK102","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!FL102","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!FM102","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!FN102","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!FO102","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!FP102","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!FQ102","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!FR102","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!FS102","v":0}]
[null,null,null,"Depreciation","USD '000",null,null,null,14647.499999999998,{"$f":"'Partnership Income and ITC'!J56","v":0},{"$f":"'Partnership Income and ITC'!K56","v":0},{"$f":"'Partnership Income and ITC'!L56","v":0},{"$f":"'Partnership Income and ITC'!M56","v":0},{"$f":"'Partnership Income and ITC'!N56","v":0},{"$f":"'Partnership Income and ITC'!O56","v":0},{"$f":"'Partnership Income and ITC'!P56","v":0},{"$f":"'Partnership Income and ITC'!Q56","v":0},{"$f":"'Partnership Income and ITC'!R56","v":183.09375000000017},{"$f":"'Partnership Income and ITC'!S56","v":183.09375000000017},{"$f":"'Partnership Income and ITC'!T56","v":183.09375000000017},{"$f":"'Partnership Income and ITC'!U56","v":183.09375000000017},{"$f":"'Partnership Income and ITC'!V56","v":347.8781250000003},{"$f":"'Partnership Income and ITC'!W56","v":347.8781250000003},{"$f":"'Partnership Income and ITC'!X56","v":347.8781250000003},{"$f":"'Partnership Income and ITC'!Y56","v":347.8781250000003},{"$f":"'Partnership Income and ITC'!Z56","v":313.09031250000032},{"$f":"'Partnership Income and ITC'!AA56","v":313.09031250000032},{"$f":"'Partnership Income and ITC'!AB56","v":313.09031250000032},{"$f":"'Partnership Income and ITC'!AC56","v":313.09031250000032},{"$f":"'Partnership Income and ITC'!AD56","v":281.96437500000025},{"$f":"'Partnership Income and ITC'!AE56","v":281.96437500000025},{"$f":"'Partnership Income and ITC'!AF56","v":281.96437500000025},{"$f":"'Partnership Income and ITC'!AG56","v":281.96437500000025},{"$f":"'Partnership Income and ITC'!AH56","v":253.76793750000022},{"$f":"'Partnership Income and ITC'!AI56","v":253.76793750000022},{"$f":"'Partnership Income and ITC'!AJ56","v":253.76793750000022},{"$f":"'Partnership Income and ITC'!AK56","v":253.76793750000022},{"$f":"'Partnership Income and ITC'!AL56","v":228.13481250000021},{"$f":"'Partnership Income and ITC'!AM56","v":228.13481250000021},{"$f":"'Partnership Income and ITC'!AN56","v":228.13481250000021},{"$f":"'Partnership Income and ITC'!AO56","v":228.13481250000021},{"$f":"'Partnership Income and ITC'!AP56","v":216.05062500000017},{"$f":"'Partnership Income and ITC'!AQ56","v":216.05062500000017},{"$f":"'Partnership Income and ITC'!AR56","v":216.05062500000017},{"$f":"'Partnership Income and ITC'!AS56","v":216.05062500000017},{"$f":"'Partnership Income and ITC'!AT56","v":216.05062500000017},{"$f":"'Partnership Income and ITC'!AU56","v":216.05062500000017},{"$f":"'Partnership Income and ITC'!AV56","v":216.05062500000017},{"$f":"'Partnership Income and ITC'!AW56","v":216.05062500000017},{"$f":"'Partnership Income and ITC'!AX56","v":216.41681250000019},{"$f":"'Partnership Income and ITC'!AY56","v":216.41681250000019},{"$f":"'Partnership Income and ITC'!AZ56","v":216.41681250000019},{"$f":"'Partnership Income and ITC'!BA56","v":216.41681250000019},{"$f":"'Partnership Income and ITC'!BB56","v":216.05062500000017},{"$f":"'Partnership Income and ITC'!BC56","v":216.05062500000017},{"$f":"'Partnership Income and ITC'!BD56","v":216.05062500000017},{"$f":"'Partnership Income and ITC'!BE56","v":216.05062500000017},{"$f":"'Partnership Income and ITC'!BF56","v":216.41681250000019},{"$f":"'Partnership Income and ITC'!BG56","v":216.41681250000019},{"$f":"'Partnership Income and ITC'!BH56","v":216.41681250000019},{"$f":"'Partnership Income and ITC'!BI56","v":216.41681250000019},{"$f":"'Partnership Income and ITC'!BJ56","v":216.05062500000017},{"$f":"'Partnership Income and ITC'!BK56","v":216.05062500000017},{"$f":"'Partnership Income and ITC'!BL56","v":216.05062500000017},{"$f":"'Partnership Income and ITC'!BM56","v":216.05062500000017},{"$f":"'Partnership Income and ITC'!BN56","v":216.41681250000019},{"$f":"'Partnership Income and ITC'!BO56","v":216.41681250000019},{"$f":"'Partnership Income and ITC'!BP56","v":216.41681250000019},{"$f":"'Partnership Income and ITC'!BQ56","v":216.41681250000019},{"$f":"'Partnership Income and ITC'!BR56","v":216.05062500000017},{"$f":"'Partnership Income and ITC'!BS56","v":216.05062500000017},{"$f":"'Partnership Income and ITC'!BT56","v":216.05062500000017},{"$f":"'Partnership Income and ITC'!BU56","v":216.05062500000017},{"$f":"'Partnership Income and ITC'!BV56","v":216.41681250000019},{"$f":"'Partnership Income and ITC'!BW56","v":216.41681250000019},{"$f":"'Partnership Income and ITC'!BX56","v":216.41681250000019},{"$f":"'Partnership Income and ITC'!BY56","v":216.41681250000019},{"$f":"'Partnership Income and ITC'!BZ56","v":108.02531250000008},{"$f":"'Partnership Income and ITC'!CA56","v":108.02531250000008},{"$f":"'Partnership Income and ITC'!CB56","v":108.02531250000008},{"$f":"'Partnership Income and ITC'!CC56","v":108.02531250000008},{"$f":"'Partnership Income and ITC'!CD56","v":0},{"$f":"'Partnership Income and ITC'!CE56","v":0},{"$f":"'Partnership Income and ITC'!CF56","v":0},{"$f":"'Partnership Income and ITC'!CG56","v":0},{"$f":"'Partnership Income and ITC'!CH56","v":0},{"$f":"'Partnership Income and ITC'!CI56","v":0},{"$f":"'Partnership Income and ITC'!CJ56","v":0},{"$f":"'Partnership Income and ITC'!CK56","v":0},{"$f":"'Partnership Income and ITC'!CL56","v":0},{"$f":"'Partnership Income and ITC'!CM56","v":0},{"$f":"'Partnership Income and ITC'!CN56","v":0},{"$f":"'Partnership Income and ITC'!CO56","v":0},{"$f":"'Partnership Income and ITC'!CP56","v":0},{"$f":"'Partnership Income and ITC'!CQ56","v":0},{"$f":"'Partnership Income and ITC'!CR56","v":0},{"$f":"'Partnership Income and ITC'!CS56","v":0},{"$f":"'Partnership Income and ITC'!CT56","v":0},{"$f":"'Partnership Income and ITC'!CU56","v":0},{"$f":"'Partnership Income and ITC'!CV56","v":0},{"$f":"'Partnership Income and ITC'!CW56","v":0},{"$f":"'Partnership Income and ITC'!CX56","v":0},{"$f":"'Partnership Income and ITC'!CY56","v":0},{"$f":"'Partnership Income and ITC'!CZ56","v":0},{"$f":"'Partnership Income and ITC'!DA56","v":0},{"$f":"'Partnership Income and ITC'!DB56","v":0},{"$f":"'Partnership Income and ITC'!DC56","v":0},{"$f":"'Partnership Income and ITC'!DD56","v":0},{"$f":"'Partnership Income and ITC'!DE56","v":0},{"$f":"'Partnership Income and ITC'!DF56","v":0},{"$f":"'Partnership Income and ITC'!DG56","v":0},{"$f":"'Partnership Income and ITC'!DH56","v":0},{"$f":"'Partnership Income and ITC'!DI56","v":0},{"$f":"'Partnership Income and ITC'!DJ56","v":0},{"$f":"'Partnership Income and ITC'!DK56","v":0},{"$f":"'Partnership Income and ITC'!DL56","v":0},{"$f":"'Partnership Income and ITC'!DM56","v":0},{"$f":"'Partnership Income and ITC'!DN56","v":0},{"$f":"'Partnership Income and ITC'!DO56","v":0},{"$f":"'Partnership Income and ITC'!DP56","v":0},{"$f":"'Partnership Income and ITC'!DQ56","v":0},{"$f":"'Partnership Income and ITC'!DR56","v":0},{"$f":"'Partnership Income and ITC'!DS56","v":0},{"$f":"'Partnership Income and ITC'!DT56","v":0},{"$f":"'Partnership Income and ITC'!DU56","v":0},{"$f":"'Partnership Income and ITC'!DV56","v":0},{"$f":"'Partnership Income and ITC'!DW56","v":0},{"$f":"'Partnership Income and ITC'!DX56","v":0},{"$f":"'Partnership Income and ITC'!DY56","v":0},{"$f":"'Partnership Income and ITC'!DZ56","v":0},{"$f":"'Partnership Income and ITC'!EA56","v":0},{"$f":"'Partnership Income and ITC'!EB56","v":0},{"$f":"'Partnership Income and ITC'!EC56","v":0},{"$f":"'Partnership Income and ITC'!ED56","v":0},{"$f":"'Partnership Income and ITC'!EE56","v":0},{"$f":"'Partnership Income and ITC'!EF56","v":0},{"$f":"'Partnership Income and ITC'!EG56","v":0},{"$f":"'Partnership Income and ITC'!EH56","v":0},{"$f":"'Partnership Income and ITC'!EI56","v":0},{"$f":"'Partnership Income and ITC'!EJ56","v":0},{"$f":"'Partnership Income and ITC'!EK56","v":0},{"$f":"'Partnership Income and ITC'!EL56","v":0},{"$f":"'Partnership Income and ITC'!EM56","v":0},{"$f":"'Partnership Income and ITC'!EN56","v":0},{"$f":"'Partnership Income and ITC'!EO56","v":0},{"$f":"'Partnership Income and ITC'!EP56","v":0},{"$f":"'Partnership Income and ITC'!EQ56","v":0},{"$f":"'Partnership Income and ITC'!ER56","v":0},{"$f":"'Partnership Income and ITC'!ES56","v":0},{"$f":"'Partnership Income and ITC'!ET56","v":0},{"$f":"'Partnership Income and ITC'!EU56","v":0},{"$f":"'Partnership Income and ITC'!EV56","v":0},{"$f":"'Partnership Income and ITC'!EW56","v":0},{"$f":"'Partnership Income and ITC'!EX56","v":0},{"$f":"'Partnership Income and ITC'!EY56","v":0},{"$f":"'Partnership Income and ITC'!EZ56","v":0},{"$f":"'Partnership Income and ITC'!FA56","v":0},{"$f":"'Partnership Income and ITC'!FB56","v":0},{"$f":"'Partnership Income and ITC'!FC56","v":0},{"$f":"'Partnership Income and ITC'!FD56","v":0},{"$f":"'Partnership Income and ITC'!FE56","v":0},{"$f":"'Partnership Income and ITC'!FF56","v":0},{"$f":"'Partnership Income and ITC'!FG56","v":0},{"$f":"'Partnership Income and ITC'!FH56","v":0},{"$f":"'Partnership Income and ITC'!FI56","v":0},{"$f":"'Partnership Income and ITC'!FJ56","v":0},{"$f":"'Partnership Income and ITC'!FK56","v":0},{"$f":"'Partnership Income and ITC'!FL56","v":0},{"$f":"'Partnership Income and ITC'!FM56","v":0},{"$f":"'Partnership Income and ITC'!FN56","v":0},{"$f":"'Partnership Income and ITC'!FO56","v":0},{"$f":"'Partnership Income and ITC'!FP56","v":0},{"$f":"'Partnership Income and ITC'!FQ56","v":0},{"$f":"'Partnership Income and ITC'!FR56","v":0},{"$f":"'Partnership Income and ITC'!FS56","v":0},{"$f":"'Partnership Income and ITC'!FT56","v":0}]
[null,null,null,"Income","USD '000",null,null,null,-135796.60354432336,{"$f":"'Partnership Income and ITC'!J57","v":0},{"$f":"'Partnership Income and ITC'!K57","v":0},{"$f":"'Partnership Income and ITC'!L57","v":0},{"$f":"'Partnership Income and ITC'!M57","v":0},{"$f":"'Partnership Income and ITC'!N57","v":0},{"$f":"'Partnership Income and ITC'!O57","v":0},{"$f":"'Partnership Income and ITC'!P57","v":0},{"$f":"'Partnership Income and ITC'!Q57","v":0},{"$f":"'Partnership Income and ITC'!R57","v":-964.09517077800569},{"$f":"'Partnership Income and ITC'!S57","v":-964.91313098913838},{"$f":"'Partnership Income and ITC'!T57","v":-965.73515068082838},{"$f":"'Partnership Income and ITC'!U57","v":-966.5612500000002},{"$f":"'Partnership Income and ITC'!V57","v":-1132.1758241935659},{"$f":"'Partnership Income and ITC'!W57","v":-1133.0101436089212},{"$f":"'Partnership Income and ITC'!X57","v":-1133.848603694445},{"$f":"'Partnership Income and ITC'!Y57","v":-1134.6912250000005},{"$f":"'Partnership Income and ITC'!Z57","v":-1100.7502156774372},{"$f":"'Partnership Income and ITC'!AA57","v":-1101.6012214810999},{"$f":"'Partnership Income and ITC'!AB57","v":-1102.456450768334},{"$f":"'Partnership Income and ITC'!AC57","v":-1103.3159245000006},{"$f":"'Partnership Income and ITC'!AD57","v":-1073.053726240986},{"$f":"'Partnership Income and ITC'!AE57","v":-1073.9217521607216},{"$f":"'Partnership Income and ITC'!AF57","v":-1074.7940860337008},{"$f":"'Partnership Income and ITC'!AG57","v":-1075.6707492400005},{"$f":"'Partnership Income and ITC'!AH57","v":-1070.8290521547831},{"$f":"'Partnership Income and ITC'!AI57","v":-1071.7144385929137},{"$f":"'Partnership Income and ITC'!AJ57","v":-1072.6042191433523},{"$f":"'Partnership Income and ITC'!AK57","v":-1073.498415613778},{"$f":"'Partnership Income and ITC'!AL57","v":-1049.2167817577465},{"$f":"'Partnership Income and ITC'!AM57","v":-1050.1198759246395},{"$f":"'Partnership Income and ITC'!AN57","v":-1051.0274520860869},{"$f":"'Partnership Income and ITC'!AO57","v":-1051.9395324859213},{"$f":"'Partnership Income and ITC'!AP57","v":-1041.233934108006},{"$f":"'Partnership Income and ITC'!AQ57","v":-1042.155090158237},{"$f":"'Partnership Income and ITC'!AR57","v":-1043.0808178429133},{"$f":"'Partnership Income and ITC'!AS57","v":-1044.0111398507443},{"$f":"'Partnership Income and ITC'!AT57","v":-1045.4173702838702},{"$f":"'Partnership Income and ITC'!AU57","v":-1046.3569494551057},{"$f":"'Partnership Income and ITC'!AV57","v":-1047.3011916934756},{"$f":"'Partnership Income and ITC'!AW57","v":-1048.2501201414632},{"$f":"'Partnership Income and ITC'!AX57","v":-1050.0507336128869},{"$f":"'Partnership Income and ITC'!AY57","v":-1051.0091043675473},{"$f":"'Partnership Income and ITC'!AZ57","v":-1051.9722314506844},{"$f":"'Partnership Income and ITC'!BA57","v":-1052.9401384676316},{"$f":"'Partnership Income and ITC'!BB57","v":-1054.037137817387},{"$f":"'Partnership Income and ITC'!BC57","v":-1055.0146759871404},{"$f":"'Partnership Income and ITC'!BD57","v":-1055.9970656119403},{"$f":"'Partnership Income and ITC'!BE57","v":-1056.9843307692265},{"$f":"'Partnership Income and ITC'!BF57","v":-1058.8430426729481},{"$f":"'Partnership Income and ITC'!BG57","v":-1059.8401316060965},{"$f":"'Partnership Income and ITC'!BH57","v":-1060.8421690233927},{"$f":"'Partnership Income and ITC'!BI57","v":-1061.8491794838246},{"$f":"'Partnership Income and ITC'!BJ57","v":-1063.0054421800405},{"$f":"'Partnership Income and ITC'!BK57","v":-1064.022472891852},{"$f":"'Partnership Income and ITC'!BL57","v":-1065.0445510574941},{"$f":"'Partnership Income and ITC'!BM57","v":-1066.0717017271345},{"$f":"'Partnership Income and ITC'!BN57","v":-1067.9908652491167},{"$f":"'Partnership Income and ITC'!BO57","v":-1069.0282365751643},{"$f":"'Partnership Income and ITC'!BP57","v":-1070.0707563041192},{"$f":"'Partnership Income and ITC'!BQ57","v":-1071.1184499871526},{"$f":"'Partnership Income and ITC'!BR57","v":-1072.3363763994146},{"$f":"'Partnership Income and ITC'!BS57","v":-1073.3944951519832},{"$f":"'Partnership Income and ITC'!BT57","v":-1074.4578652755172},{"$f":"'Partnership Income and ITC'!BU57","v":-1075.5265128322112},{"$f":"'Partnership Income and ITC'!BV57","v":-1077.5085764717505},{"$f":"'Partnership Income and ITC'!BW57","v":-1078.5878575993704},{"$f":"'Partnership Income and ITC'!BX57","v":-1079.672495125375},{"$f":"'Partnership Income and ITC'!BY57","v":-1080.7625156332031},{"$f":"'Partnership Income and ITC'!BZ57","v":-974.01929085557788},{"$f":"'Partnership Income and ITC'!CA57","v":-975.12015760575025},{"$f":"'Partnership Income and ITC'!CB57","v":-976.22648788227491},{"$f":"'Partnership Income and ITC'!CC57","v":-977.33830880025937},{"$f":"'Partnership Income and ITC'!CD57","v":-870.9943202306024},{"$f":"'Partnership Income and ITC'!CE57","v":-872.11720431577828},{"$f":"'Partnership Income and ITC'!CF57","v":-873.24566119783344},{"$f":"'Partnership Income and ITC'!CG57","v":-874.37971853417764},{"$f":"'Partnership Income and ITC'!CH57","v":-876.09475382324081},{"$f":"'Partnership Income and ITC'!CI57","v":-877.24009559012018},{"$f":"'Partnership Income and ITC'!CJ57","v":-878.39112160981654},{"$f":"'Partnership Income and ITC'!CK57","v":-879.5478600928875},{"$f":"'Partnership Income and ITC'!CL57","v":-881.29728267822202},{"$f":"'Partnership Income and ITC'!CM57","v":-882.46553128043888},{"$f":"'Partnership Income and ITC'!CN57","v":-883.63957782052921},{"$f":"'Partnership Income and ITC'!CO57","v":-884.81945107326169},{"$f":"'Partnership Income and ITC'!CP57","v":-886.6039504456345},{"$f":"'Partnership Income and ITC'!CQ57","v":-887.79556401989578},{"$f":"'Partnership Income and ITC'!CR57","v":-888.99309149078783},{"$f":"'Partnership Income and ITC'!CS57","v":-890.19656220857496},{"$f":"'Partnership Income and ITC'!CT57","v":-861.09231640106123},{"$f":"'Partnership Income and ITC'!CU57","v":-862.30776224680778},{"$f":"'Partnership Income and ITC'!CV57","v":-863.52924026711764},{"$f":"'Partnership Income and ITC'!CW57","v":-864.75678039926061},{"$f":"'Partnership Income and ITC'!CX57","v":-865.99041272908266},{"$f":"'Partnership Income and ITC'!CY57","v":-867.23016749174394},{"$f":"'Partnership Income and ITC'!CZ57","v":-868.47607507246005},{"$f":"'Partnership Income and ITC'!DA57","v":-869.72816600724582},{"$f":"'Partnership Income and ITC'!DB57","v":-870.98647098366428},{"$f":"'Partnership Income and ITC'!DC57","v":-872.25102084157891},{"$f":"'Partnership Income and ITC'!DD57","v":-873.52184657390933},{"$f":"'Partnership Income and ITC'!DE57","v":-874.79897932739073},{"$f":"'Partnership Income and ITC'!DF57","v":-876.08245040333759},{"$f":"'Partnership Income and ITC'!DG57","v":-877.37229125841054},{"$f":"'Partnership Income and ITC'!DH57","v":-878.66853350538759},{"$f":"'Partnership Income and ITC'!DI57","v":-879.97120891393865},{"$f":"'Partnership Income and ITC'!DJ57","v":-881.28034941140436},{"$f":"'Partnership Income and ITC'!DK57","v":-882.59598708357885},{"$f":"'Partnership Income and ITC'!DL57","v":-883.91815417549537},{"$f":"'Partnership Income and ITC'!DM57","v":-885.24688309221756},{"$f":"'Partnership Income and ITC'!DN57","v":-886.58220639963258},{"$f":"'Partnership Income and ITC'!DO57","v":-887.92415682525052},{"$f":"'Partnership Income and ITC'!DP57","v":-889.27276725900538},{"$f":"'Partnership Income and ITC'!DQ57","v":-890.62807075406192},{"$f":"'Partnership Income and ITC'!DR57","v":-891.99010052762526},{"$f":"'Partnership Income and ITC'!DS57","v":-893.35888996175549},{"$f":"'Partnership Income and ITC'!DT57","v":-894.73447260418561},{"$f":"'Partnership Income and ITC'!DU57","v":-896.1168821691432},{"$f":"'Partnership Income and ITC'!DV57","v":-897.50615253817796},{"$f":"'Partnership Income and ITC'!DW57","v":-898.90231776099085},{"$f":"'Partnership Income and ITC'!DX57","v":-900.30541205626946},{"$f":"'Partnership Income and ITC'!DY57","v":-901.71546981252618},{"$f":"'Partnership Income and ITC'!DZ57","v":-903.13252558894146},{"$f":"'Partnership Income and ITC'!EA57","v":-904.55661411621065},{"$f":"'Partnership Income and ITC'!EB57","v":-905.98777029739483},{"$f":"'Partnership Income and ITC'!EC57","v":-907.42602920877675},{"$f":"'Partnership Income and ITC'!ED57","v":-908.87142610072044},{"$f":"'Partnership Income and ITC'!EE57","v":-910.32399639853497},{"$f":"'Partnership Income and ITC'!EF57","v":-911.78377570334283},{"$f":"'Partnership Income and ITC'!EG57","v":-913.25079979295242},{"$f":"'Partnership Income and ITC'!EH57","v":-914.72510462273488},{"$f":"'Partnership Income and ITC'!EI57","v":-916.20672632650576},{"$f":"'Partnership Income and ITC'!EJ57","v":-917.69570121740969},{"$f":"'Partnership Income and ITC'!EK57","v":-919.19206578881153},{"$f":"'Partnership Income and ITC'!EL57","v":-920.69585671518962},{"$f":"'Partnership Income and ITC'!EM57","v":-922.20711085303594},{"$f":"'Partnership Income and ITC'!EN57","v":-923.72586524175802},{"$f":"'Partnership Income and ITC'!EO57","v":-925.25215710458781},{"$f":"'Partnership Income and ITC'!EP57","v":-926.78602384949363},{"$f":"'Partnership Income and ITC'!EQ57","v":-928.32750307009678},{"$f":"'Partnership Income and ITC'!ER57","v":-929.87663254659321},{"$f":"'Partnership Income and ITC'!ES57","v":-931.43345024667963},{"$f":"'Partnership Income and ITC'!ET57","v":-932.99799432648354},{"$f":"'Partnership Income and ITC'!EU57","v":-934.5703031314988},{"$f":"'Partnership Income and ITC'!EV57","v":-936.15041519752526},{"$f":"'Partnership Income and ITC'!EW57","v":-937.73836925161334},{"$f":"'Partnership Income and ITC'!EX57","v":-939.33420421301332},{"$f":"'Partnership Income and ITC'!EY57","v":-940.93795919412878},{"$f":"'Partnership Income and ITC'!EZ57","v":-942.54967350147581},{"$f":"'Partnership Income and ITC'!FA57","v":-944.16938663664575},{"$f":"'Partnership Income and ITC'!FB57","v":0},{"$f":"'Partnership Income and ITC'!FC57","v":0},{"$f":"'Partnership Income and ITC'!FD57","v":0},{"$f":"'Partnership Income and ITC'!FE57","v":0},{"$f":"'Partnership Income and ITC'!FF57","v":0},{"$f":"'Partnership Income and ITC'!FG57","v":0},{"$f":"'Partnership Income and ITC'!FH57","v":0},{"$f":"'Partnership Income and ITC'!FI57","v":0},{"$f":"'Partnership Income and ITC'!FJ57","v":0},{"$f":"'Partnership Income and ITC'!FK57","v":0},{"$f":"'Partnership Income and ITC'!FL57","v":0},{"$f":"'Partnership Income and ITC'!FM57","v":0},{"$f":"'Partnership Income and ITC'!FN57","v":0},{"$f":"'Partnership Income and ITC'!FO57","v":0},{"$f":"'Partnership Income and ITC'!FP57","v":0},{"$f":"'Partnership Income and ITC'!FQ57","v":0},{"$f":"'Partnership Income and ITC'!FR57","v":0},{"$f":"'Partnership Income and ITC'!FS57","v":0},{"$f":"'Partnership Income and ITC'!FT57","v":0}]
[null,null,null,"ITC","USD '000",null,null,null,0,{"$f":"'Partnership Income and ITC'!J30","v":0},{"$f":"'Partnership Income and ITC'!K30","v":0},{"$f":"'Partnership Income and ITC'!L30","v":0},{"$f":"'Partnership Income and ITC'!M30","v":0},{"$f":"'Partnership Income and ITC'!N30","v":0},{"$f":"'Partnership Income and ITC'!O30","v":0},{"$f":"'Partnership Income and ITC'!P30","v":0},{"$f":"'Partnership Income and ITC'!Q30","v":0},{"$f":"'Partnership Income and ITC'!R30","v":0},{"$f":"'Partnership Income and ITC'!S30","v":0},{"$f":"'Partnership Income and ITC'!T30","v":0},{"$f":"'Partnership Income and ITC'!U30","v":0},{"$f":"'Partnership Income and ITC'!V30","v":0},{"$f":"'Partnership Income and ITC'!W30","v":0},{"$f":"'Partnership Income and ITC'!X30","v":0},{"$f":"'Partnership Income and ITC'!Y30","v":0},{"$f":"'Partnership Income and ITC'!Z30","v":0},{"$f":"'Partnership Income and ITC'!AA30","v":0},{"$f":"'Partnership Income and ITC'!AB30","v":0},{"$f":"'Partnership Income and ITC'!AC30","v":0},{"$f":"'Partnership Income and ITC'!AD30","v":0},{"$f":"'Partnership Income and ITC'!AE30","v":0},{"$f":"'Partnership Income and ITC'!AF30","v":0},{"$f":"'Partnership Income and ITC'!AG30","v":0},{"$f":"'Partnership Income and ITC'!AH30","v":0},{"$f":"'Partnership Income and ITC'!AI30","v":0},{"$f":"'Partnership Income and ITC'!AJ30","v":0},{"$f":"'Partnership Income and ITC'!AK30","v":0},{"$f":"'Partnership Income and ITC'!AL30","v":0},{"$f":"'Partnership Income and ITC'!AM30","v":0},{"$f":"'Partnership Income and ITC'!AN30","v":0},{"$f":"'Partnership Income and ITC'!AO30","v":0},{"$f":"'Partnership Income and ITC'!AP30","v":0},{"$f":"'Partnership Income and ITC'!AQ30","v":0},{"$f":"'Partnership Income and ITC'!AR30","v":0},{"$f":"'Partnership Income and ITC'!AS30","v":0},{"$f":"'Partnership Income and ITC'!AT30","v":0},{"$f":"'Partnership Income and ITC'!AU30","v":0},{"$f":"'Partnership Income and ITC'!AV30","v":0},{"$f":"'Partnership Income and ITC'!AW30","v":0},{"$f":"'Partnership Income and ITC'!AX30","v":0},{"$f":"'Partnership Income and ITC'!AY30","v":0},{"$f":"'Partnership Income and ITC'!AZ30","v":0},{"$f":"'Partnership Income and ITC'!BA30","v":0},{"$f":"'Partnership Income and ITC'!BB30","v":0},{"$f":"'Partnership Income and ITC'!BC30","v":0},{"$f":"'Partnership Income and ITC'!BD30","v":0},{"$f":"'Partnership Income and ITC'!BE30","v":0},{"$f":"'Partnership Income and ITC'!BF30","v":0},{"$f":"'Partnership Income and ITC'!BG30","v":0},{"$f":"'Partnership Income and ITC'!BH30","v":0},{"$f":"'Partnership Income and ITC'!BI30","v":0},{"$f":"'Partnership Income and ITC'!BJ30","v":0},{"$f":"'Partnership Income and ITC'!BK30","v":0},{"$f":"'Partnership Income and ITC'!BL30","v":0},{"$f":"'Partnership Income and ITC'!BM30","v":0},{"$f":"'Partnership Income and ITC'!BN30","v":0},{"$f":"'Partnership Income and ITC'!BO30","v":0},{"$f":"'Partnership Income and ITC'!BP30","v":0},{"$f":"'Partnership Income and ITC'!BQ30","v":0},{"$f":"'Partnership Income and ITC'!BR30","v":0},{"$f":"'Partnership Income and ITC'!BS30","v":0},{"$f":"'Partnership Income and ITC'!BT30","v":0},{"$f":"'Partnership Income and ITC'!BU30","v":0},{"$f":"'Partnership Income and ITC'!BV30","v":0},{"$f":"'Partnership Income and ITC'!BW30","v":0},{"$f":"'Partnership Income and ITC'!BX30","v":0},{"$f":"'Partnership Income and ITC'!BY30","v":0},{"$f":"'Partnership Income and ITC'!BZ30","v":0},{"$f":"'Partnership Income and ITC'!CA30","v":0},{"$f":"'Partnership Income and ITC'!CB30","v":0},{"$f":"'Partnership Income and ITC'!CC30","v":0},{"$f":"'Partnership Income and ITC'!CD30","v":0},{"$f":"'Partnership Income and ITC'!CE30","v":0},{"$f":"'Partnership Income and ITC'!CF30","v":0},{"$f":"'Partnership Income and ITC'!CG30","v":0},{"$f":"'Partnership Income and ITC'!CH30","v":0},{"$f":"'Partnership Income and ITC'!CI30","v":0},{"$f":"'Partnership Income and ITC'!CJ30","v":0},{"$f":"'Partnership Income and ITC'!CK30","v":0},{"$f":"'Partnership Income and ITC'!CL30","v":0},{"$f":"'Partnership Income and ITC'!CM30","v":0},{"$f":"'Partnership Income and ITC'!CN30","v":0},{"$f":"'Partnership Income and ITC'!CO30","v":0},{"$f":"'Partnership Income and ITC'!CP30","v":0},{"$f":"'Partnership Income and ITC'!CQ30","v":0},{"$f":"'Partnership Income and ITC'!CR30","v":0},{"$f":"'Partnership Income and ITC'!CS30","v":0},{"$f":"'Partnership Income and ITC'!CT30","v":0},{"$f":"'Partnership Income and ITC'!CU30","v":0},{"$f":"'Partnership Income and ITC'!CV30","v":0},{"$f":"'Partnership Income and ITC'!CW30","v":0},{"$f":"'Partnership Income and ITC'!CX30","v":0},{"$f":"'Partnership Income and ITC'!CY30","v":0},{"$f":"'Partnership Income and ITC'!CZ30","v":0},{"$f":"'Partnership Income and ITC'!DA30","v":0},{"$f":"'Partnership Income and ITC'!DB30","v":0},{"$f":"'Partnership Income and ITC'!DC30","v":0},{"$f":"'Partnership Income and ITC'!DD30","v":0},{"$f":"'Partnership Income and ITC'!DE30","v":0},{"$f":"'Partnership Income and ITC'!DF30","v":0},{"$f":"'Partnership Income and ITC'!DG30","v":0},{"$f":"'Partnership Income and ITC'!DH30","v":0},{"$f":"'Partnership Income and ITC'!DI30","v":0},{"$f":"'Partnership Income and ITC'!DJ30","v":0},{"$f":"'Partnership Income and ITC'!DK30","v":0},{"$f":"'Partnership Income and ITC'!DL30","v":0},{"$f":"'Partnership Income and ITC'!DM30","v":0},{"$f":"'Partnership Income and ITC'!DN30","v":0},{"$f":"'Partnership Income and ITC'!DO30","v":0},{"$f":"'Partnership Income and ITC'!DP30","v":0},{"$f":"'Partnership Income and ITC'!DQ30","v":0},{"$f":"'Partnership Income and ITC'!DR30","v":0},{"$f":"'Partnership Income and ITC'!DS30","v":0},{"$f":"'Partnership Income and ITC'!DT30","v":0},{"$f":"'Partnership Income and ITC'!DU30","v":0},{"$f":"'Partnership Income and ITC'!DV30","v":0},{"$f":"'Partnership Income and ITC'!DW30","v":0},{"$f":"'Partnership Income and ITC'!DX30","v":0},{"$f":"'Partnership Income and ITC'!DY30","v":0},{"$f":"'Partnership Income and ITC'!DZ30","v":0},{"$f":"'Partnership Income and ITC'!EA30","v":0},{"$f":"'Partnership Income and ITC'!EB30","v":0},{"$f":"'Partnership Income and ITC'!EC30","v":0},{"$f":"'Partnership Income and ITC'!ED30","v":0},{"$f":"'Partnership Income and ITC'!EE30","v":0},{"$f":"'Partnership Income and ITC'!EF30","v":0},{"$f":"'Partnership Income and ITC'!EG30","v":0},{"$f":"'Partnership Income and ITC'!EH30","v":0},{"$f":"'Partnership Income and ITC'!EI30","v":0},{"$f":"'Partnership Income and ITC'!EJ30","v":0},{"$f":"'Partnership Income and ITC'!EK30","v":0},{"$f":"'Partnership Income and ITC'!EL30","v":0},{"$f":"'Partnership Income and ITC'!EM30","v":0},{"$f":"'Partnership Income and ITC'!EN30","v":0},{"$f":"'Partnership Income and ITC'!EO30","v":0},{"$f":"'Partnership Income and ITC'!EP30","v":0},{"$f":"'Partnership Income and ITC'!EQ30","v":0},{"$f":"'Partnership Income and ITC'!ER30","v":0},{"$f":"'Partnership Income and ITC'!ES30","v":0},{"$f":"'Partnership Income and ITC'!ET30","v":0},{"$f":"'Partnership Income and ITC'!EU30","v":0},{"$f":"'Partnership Income and ITC'!EV30","v":0},{"$f":"'Partnership Income and ITC'!EW30","v":0},{"$f":"'Partnership Income and ITC'!EX30","v":0},{"$f":"'Partnership Income and ITC'!EY30","v":0},{"$f":"'Partnership Income and ITC'!EZ30","v":0},{"$f":"'Partnership Income and ITC'!FA30","v":0},{"$f":"'Partnership Income and ITC'!FB30","v":0},{"$f":"'Partnership Income and ITC'!FC30","v":0},{"$f":"'Partnership Income and ITC'!FD30","v":0},{"$f":"'Partnership Income and ITC'!FE30","v":0},{"$f":"'Partnership Income and ITC'!FF30","v":0},{"$f":"'Partnership Income and ITC'!FG30","v":0},{"$f":"'Partnership Income and ITC'!FH30","v":0},{"$f":"'Partnership Income and ITC'!FI30","v":0},{"$f":"'Partnership Income and ITC'!FJ30","v":0},{"$f":"'Partnership Income and ITC'!FK30","v":0},{"$f":"'Partnership Income and ITC'!FL30","v":0},{"$f":"'Partnership Income and ITC'!FM30","v":0},{"$f":"'Partnership Income and ITC'!FN30","v":0},{"$f":"'Partnership Income and ITC'!FO30","v":0},{"$f":"'Partnership Income and ITC'!FP30","v":0},{"$f":"'Partnership Income and ITC'!FQ30","v":0},{"$f":"'Partnership Income and ITC'!FR30","v":0},{"$f":"'Partnership Income and ITC'!FS30","v":0},{"$f":"'Partnership Income and ITC'!FT30","v":0}]
[null,null,null,"Development Fee","USD '000",null,null,null,73237.5,{"$f":"'Partnership Income and ITC'!J38","v":0},{"$f":"'Partnership Income and ITC'!K38","v":0},{"$f":"'Partnership Income and ITC'!L38","v":0},{"$f":"'Partnership Income and ITC'!M38","v":0},{"$f":"'Partnership Income and ITC'!N38","v":0},{"$f":"'Partnership Income and ITC'!O38","v":0},{"$f":"'Partnership Income and ITC'!P38","v":0},{"$f":"'Partnership Income and ITC'!Q38","v":0},{"$f":"'Partnership Income and ITC'!R38","v":73237.5},{"$f":"'Partnership Income and ITC'!S38","v":0},{"$f":"'Partnership Income and ITC'!T38","v":0},{"$f":"'Partnership Income and ITC'!U38","v":0},{"$f":"'Partnership Income and ITC'!V38","v":0},{"$f":"'Partnership Income and ITC'!W38","v":0},{"$f":"'Partnership Income and ITC'!X38","v":0},{"$f":"'Partnership Income and ITC'!Y38","v":0},{"$f":"'Partnership Income and ITC'!Z38","v":0},{"$f":"'Partnership Income and ITC'!AA38","v":0},{"$f":"'Partnership Income and ITC'!AB38","v":0},{"$f":"'Partnership Income and ITC'!AC38","v":0},{"$f":"'Partnership Income and ITC'!AD38","v":0},{"$f":"'Partnership Income and ITC'!AE38","v":0},{"$f":"'Partnership Income and ITC'!AF38","v":0},{"$f":"'Partnership Income and ITC'!AG38","v":0},{"$f":"'Partnership Income and ITC'!AH38","v":0},{"$f":"'Partnership Income and ITC'!AI38","v":0},{"$f":"'Partnership Income and ITC'!AJ38","v":0},{"$f":"'Partnership Income and ITC'!AK38","v":0},{"$f":"'Partnership Income and ITC'!AL38","v":0},{"$f":"'Partnership Income and ITC'!AM38","v":0},{"$f":"'Partnership Income and ITC'!AN38","v":0},{"$f":"'Partnership Income and ITC'!AO38","v":0},{"$f":"'Partnership Income and ITC'!AP38","v":0},{"$f":"'Partnership Income and ITC'!AQ38","v":0},{"$f":"'Partnership Income and ITC'!AR38","v":0},{"$f":"'Partnership Income and ITC'!AS38","v":0},{"$f":"'Partnership Income and ITC'!AT38","v":0},{"$f":"'Partnership Income and ITC'!AU38","v":0},{"$f":"'Partnership Income and ITC'!AV38","v":0},{"$f":"'Partnership Income and ITC'!AW38","v":0},{"$f":"'Partnership Income and ITC'!AX38","v":0},{"$f":"'Partnership Income and ITC'!AY38","v":0},{"$f":"'Partnership Income and ITC'!AZ38","v":0},{"$f":"'Partnership Income and ITC'!BA38","v":0},{"$f":"'Partnership Income and ITC'!BB38","v":0},{"$f":"'Partnership Income and ITC'!BC38","v":0},{"$f":"'Partnership Income and ITC'!BD38","v":0},{"$f":"'Partnership Income and ITC'!BE38","v":0},{"$f":"'Partnership Income and ITC'!BF38","v":0},{"$f":"'Partnership Income and ITC'!BG38","v":0},{"$f":"'Partnership Income and ITC'!BH38","v":0},{"$f":"'Partnership Income and ITC'!BI38","v":0},{"$f":"'Partnership Income and ITC'!BJ38","v":0},{"$f":"'Partnership Income and ITC'!BK38","v":0},{"$f":"'Partnership Income and ITC'!BL38","v":0},{"$f":"'Partnership Income and ITC'!BM38","v":0},{"$f":"'Partnership Income and ITC'!BN38","v":0},{"$f":"'Partnership Income and ITC'!BO38","v":0},{"$f":"'Partnership Income and ITC'!BP38","v":0},{"$f":"'Partnership Income and ITC'!BQ38","v":0},{"$f":"'Partnership Income and ITC'!BR38","v":0},{"$f":"'Partnership Income and ITC'!BS38","v":0},{"$f":"'Partnership Income and ITC'!BT38","v":0},{"$f":"'Partnership Income and ITC'!BU38","v":0},{"$f":"'Partnership Income and ITC'!BV38","v":0},{"$f":"'Partnership Income and ITC'!BW38","v":0},{"$f":"'Partnership Income and ITC'!BX38","v":0},{"$f":"'Partnership Income and ITC'!BY38","v":0},{"$f":"'Partnership Income and ITC'!BZ38","v":0},{"$f":"'Partnership Income and ITC'!CA38","v":0},{"$f":"'Partnership Income and ITC'!CB38","v":0},{"$f":"'Partnership Income and ITC'!CC38","v":0},{"$f":"'Partnership Income and ITC'!CD38","v":0},{"$f":"'Partnership Income and ITC'!CE38","v":0},{"$f":"'Partnership Income and ITC'!CF38","v":0},{"$f":"'Partnership Income and ITC'!CG38","v":0},{"$f":"'Partnership Income and ITC'!CH38","v":0},{"$f":"'Partnership Income and ITC'!CI38","v":0},{"$f":"'Partnership Income and ITC'!CJ38","v":0},{"$f":"'Partnership Income and ITC'!CK38","v":0},{"$f":"'Partnership Income and ITC'!CL38","v":0},{"$f":"'Partnership Income and ITC'!CM38","v":0},{"$f":"'Partnership Income and ITC'!CN38","v":0},{"$f":"'Partnership Income and ITC'!CO38","v":0},{"$f":"'Partnership Income and ITC'!CP38","v":0},{"$f":"'Partnership Income and ITC'!CQ38","v":0},{"$f":"'Partnership Income and ITC'!CR38","v":0},{"$f":"'Partnership Income and ITC'!CS38","v":0},{"$f":"'Partnership Income and ITC'!CT38","v":0},{"$f":"'Partnership Income and ITC'!CU38","v":0},{"$f":"'Partnership Income and ITC'!CV38","v":0},{"$f":"'Partnership Income and ITC'!CW38","v":0},{"$f":"'Partnership Income and ITC'!CX38","v":0},{"$f":"'Partnership Income and ITC'!CY38","v":0},{"$f":"'Partnership Income and ITC'!CZ38","v":0},{"$f":"'Partnership Income and ITC'!DA38","v":0},{"$f":"'Partnership Income and ITC'!DB38","v":0},{"$f":"'Partnership Income and ITC'!DC38","v":0},{"$f":"'Partnership Income and ITC'!DD38","v":0},{"$f":"'Partnership Income and ITC'!DE38","v":0},{"$f":"'Partnership Income and ITC'!DF38","v":0},{"$f":"'Partnership Income and ITC'!DG38","v":0},{"$f":"'Partnership Income and ITC'!DH38","v":0},{"$f":"'Partnership Income and ITC'!DI38","v":0},{"$f":"'Partnership Income and ITC'!DJ38","v":0},{"$f":"'Partnership Income and ITC'!DK38","v":0},{"$f":"'Partnership Income and ITC'!DL38","v":0},{"$f":"'Partnership Income and ITC'!DM38","v":0},{"$f":"'Partnership Income and ITC'!DN38","v":0},{"$f":"'Partnership Income and ITC'!DO38","v":0},{"$f":"'Partnership Income and ITC'!DP38","v":0},{"$f":"'Partnership Income and ITC'!DQ38","v":0},{"$f":"'Partnership Income and ITC'!DR38","v":0},{"$f":"'Partnership Income and ITC'!DS38","v":0},{"$f":"'Partnership Income and ITC'!DT38","v":0},{"$f":"'Partnership Income and ITC'!DU38","v":0},{"$f":"'Partnership Income and ITC'!DV38","v":0},{"$f":"'Partnership Income and ITC'!DW38","v":0},{"$f":"'Partnership Income and ITC'!DX38","v":0},{"$f":"'Partnership Income and ITC'!DY38","v":0},{"$f":"'Partnership Income and ITC'!DZ38","v":0},{"$f":"'Partnership Income and ITC'!EA38","v":0},{"$f":"'Partnership Income and ITC'!EB38","v":0},{"$f":"'Partnership Income and ITC'!EC38","v":0},{"$f":"'Partnership Income and ITC'!ED38","v":0},{"$f":"'Partnership Income and ITC'!EE38","v":0},{"$f":"'Partnership Income and ITC'!EF38","v":0},{"$f":"'Partnership Income and ITC'!EG38","v":0},{"$f":"'Partnership Income and ITC'!EH38","v":0},{"$f":"'Partnership Income and ITC'!EI38","v":0},{"$f":"'Partnership Income and ITC'!EJ38","v":0},{"$f":"'Partnership Income and ITC'!EK38","v":0},{"$f":"'Partnership Income and ITC'!EL38","v":0},{"$f":"'Partnership Income and ITC'!EM38","v":0},{"$f":"'Partnership Income and ITC'!EN38","v":0},{"$f":"'Partnership Income and ITC'!EO38","v":0},{"$f":"'Partnership Income and ITC'!EP38","v":0},{"$f":"'Partnership Income and ITC'!EQ38","v":0},{"$f":"'Partnership Income and ITC'!ER38","v":0},{"$f":"'Partnership Income and ITC'!ES38","v":0},{"$f":"'Partnership Income and ITC'!ET38","v":0},{"$f":"'Partnership Income and ITC'!EU38","v":0},{"$f":"'Partnership Income and ITC'!EV38","v":0},{"$f":"'Partnership Income and ITC'!EW38","v":0},{"$f":"'Partnership Income and ITC'!EX38","v":0},{"$f":"'Partnership Income and ITC'!EY38","v":0},{"$f":"'Partnership Income and ITC'!EZ38","v":0},{"$f":"'Partnership Income and ITC'!FA38","v":0},{"$f":"'Partnership Income and ITC'!FB38","v":0},{"$f":"'Partnership Income and ITC'!FC38","v":0},{"$f":"'Partnership Income and ITC'!FD38","v":0},{"$f":"'Partnership Income and ITC'!FE38","v":0},{"$f":"'Partnership Income and ITC'!FF38","v":0},{"$f":"'Partnership Income and ITC'!FG38","v":0},{"$f":"'Partnership Income and ITC'!FH38","v":0},{"$f":"'Partnership Income and ITC'!FI38","v":0},{"$f":"'Partnership Income and ITC'!FJ38","v":0},{"$f":"'Partnership Income and ITC'!FK38","v":0},{"$f":"'Partnership Income and ITC'!FL38","v":0},{"$f":"'Partnership Income and ITC'!FM38","v":0},{"$f":"'Partnership Income and ITC'!FN38","v":0},{"$f":"'Partnership Income and ITC'!FO38","v":0},{"$f":"'Partnership Income and ITC'!FP38","v":0},{"$f":"'Partnership Income and ITC'!FQ38","v":0},{"$f":"'Partnership Income and ITC'!FR38","v":0},{"$f":"'Partnership Income and ITC'!FS38","v":0},{"$f":"'Partnership Income and ITC'!FT38","v":0}]
[null,null,null,"Development Expenditures","USD '000",null,null,null,0,{"$f":"'Partnership Pre-tax Cash Flow'!I113","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!J113","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!K113","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!L113","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!M113","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!N113","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!O113","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!P113","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!Q113","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!R113","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!S113","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!T113","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!U113","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!V113","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!W113","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!X113","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!Y113","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!Z113","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!AA113","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!AB113","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!AC113","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!AD113","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!AE113","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!AF113","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!AG113","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!AH113","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!AI113","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!AJ113","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!AK113","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!AL113","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!AM113","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!AN113","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!AO113","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!AP113","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!AQ113","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!AR113","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!AS113","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!AT113","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!AU113","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!AV113","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!AW113","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!AX113","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!AY113","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!AZ113","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!BA113","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!BB113","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!BC113","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!BD113","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!BE113","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!BF113","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!BG113","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!BH113","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!BI113","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!BJ113","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!BK113","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!BL113","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!BM113","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!BN113","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!BO113","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!BP113","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!BQ113","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!BR113","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!BS113","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!BT113","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!BU113","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!BV113","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!BW113","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!BX113","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!BY113","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!BZ113","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!CA113","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!CB113","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!CC113","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!CD113","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!CE113","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!CF113","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!CG113","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!CH113","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!CI113","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!CJ113","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!CK113","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!CL113","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!CM113","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!CN113","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!CO113","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!CP113","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!CQ113","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!CR113","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!CS113","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!CT113","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!CU113","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!CV113","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!CW113","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!CX113","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!CY113","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!CZ113","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!DA113","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!DB113","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!DC113","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!DD113","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!DE113","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!DF113","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!DG113","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!DH113","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!DI113","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!DJ113","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!DK113","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!DL113","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!DM113","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!DN113","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!DO113","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!DP113","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!DQ113","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!DR113","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!DS113","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!DT113","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!DU113","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!DV113","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!DW113","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!DX113","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!DY113","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!DZ113","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!EA113","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!EB113","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!EC113","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!ED113","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!EE113","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!EF113","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!EG113","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!EH113","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!EI113","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!EJ113","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!EK113","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!EL113","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!EM113","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!EN113","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!EO113","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!EP113","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!EQ113","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!ER113","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!ES113","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!ET113","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!EU113","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!EV113","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!EW113","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!EX113","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!EY113","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!EZ113","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!FA113","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!FB113","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!FC113","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!FD113","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!FE113","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!FF113","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!FG113","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!FH113","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!FI113","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!FJ113","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!FK113","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!FL113","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!FM113","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!FN113","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!FO113","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!FP113","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!FQ113","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!FR113","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!FS113","v":0}]
[null,null,null,"Construction","USD '000",null,null,null,292950,{"$f":"J12-J18","v":0},{"$f":"K12-K18","v":0},0,0,73237.5,73237.5,73237.5,73237.5,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BW12-BW18","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EI12-EI18","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"ITC Amortisation","USD '000",null,null,null,0,{"$f":"'Partnership Income and ITC'!J67","v":0},{"$f":"'Partnership Income and ITC'!K67","v":0},{"$f":"'Partnership Income and ITC'!L67","v":0},{"$f":"'Partnership Income and ITC'!M67","v":0},{"$f":"'Partnership Income and ITC'!N67","v":0},{"$f":"'Partnership Income and ITC'!O67","v":0},{"$f":"'Partnership Income and ITC'!P67","v":0},{"$f":"'Partnership Income and ITC'!Q67","v":0},{"$f":"'Partnership Income and ITC'!R67","v":0},{"$f":"'Partnership Income and ITC'!S67","v":0},{"$f":"'Partnership Income and ITC'!T67","v":0},{"$f":"'Partnership Income and ITC'!U67","v":0},{"$f":"'Partnership Income and ITC'!V67","v":0},{"$f":"'Partnership Income and ITC'!W67","v":0},{"$f":"'Partnership Income and ITC'!X67","v":0},{"$f":"'Partnership Income and ITC'!Y67","v":0},{"$f":"'Partnership Income and ITC'!Z67","v":0},{"$f":"'Partnership Income and ITC'!AA67","v":0},{"$f":"'Partnership Income and ITC'!AB67","v":0},{"$f":"'Partnership Income and ITC'!AC67","v":0},{"$f":"'Partnership Income and ITC'!AD67","v":0},{"$f":"'Partnership Income and ITC'!AE67","v":0},{"$f":"'Partnership Income and ITC'!AF67","v":0},{"$f":"'Partnership Income and ITC'!AG67","v":0},{"$f":"'Partnership Income and ITC'!AH67","v":0},{"$f":"'Partnership Income and ITC'!AI67","v":0},{"$f":"'Partnership Income and ITC'!AJ67","v":0},{"$f":"'Partnership Income and ITC'!AK67","v":0},{"$f":"'Partnership Income and ITC'!AL67","v":0},{"$f":"'Partnership Income and ITC'!AM67","v":0},{"$f":"'Partnership Income and ITC'!AN67","v":0},{"$f":"'Partnership Income and ITC'!AO67","v":0},{"$f":"'Partnership Income and ITC'!AP67","v":0},{"$f":"'Partnership Income and ITC'!AQ67","v":0},{"$f":"'Partnership Income and ITC'!AR67","v":0},{"$f":"'Partnership Income and ITC'!AS67","v":0},{"$f":"'Partnership Income and ITC'!AT67","v":0},{"$f":"'Partnership Income and ITC'!AU67","v":0},{"$f":"'Partnership Income and ITC'!AV67","v":0},{"$f":"'Partnership Income and ITC'!AW67","v":0},{"$f":"'Partnership Income and ITC'!AX67","v":0},{"$f":"'Partnership Income and ITC'!AY67","v":0},{"$f":"'Partnership Income and ITC'!AZ67","v":0},{"$f":"'Partnership Income and ITC'!BA67","v":0},{"$f":"'Partnership Income and ITC'!BB67","v":0},{"$f":"'Partnership Income and ITC'!BC67","v":0},{"$f":"'Partnership Income and ITC'!BD67","v":0},{"$f":"'Partnership Income and ITC'!BE67","v":0},{"$f":"'Partnership Income and ITC'!BF67","v":0},{"$f":"'Partnership Income and ITC'!BG67","v":0},{"$f":"'Partnership Income and ITC'!BH67","v":0},{"$f":"'Partnership Income and ITC'!BI67","v":0},{"$f":"'Partnership Income and ITC'!BJ67","v":0},{"$f":"'Partnership Income and ITC'!BK67","v":0},{"$f":"'Partnership Income and ITC'!BL67","v":0},{"$f":"'Partnership Income and ITC'!BM67","v":0},{"$f":"'Partnership Income and ITC'!BN67","v":0},{"$f":"'Partnership Income and ITC'!BO67","v":0},{"$f":"'Partnership Income and ITC'!BP67","v":0},{"$f":"'Partnership Income and ITC'!BQ67","v":0},{"$f":"'Partnership Income and ITC'!BR67","v":0},{"$f":"'Partnership Income and ITC'!BS67","v":0},{"$f":"'Partnership Income and ITC'!BT67","v":0},{"$f":"'Partnership Income and ITC'!BU67","v":0},{"$f":"'Partnership Income and ITC'!BV67","v":0},{"$f":"'Partnership Income and ITC'!BW67","v":0},{"$f":"'Partnership Income and ITC'!BX67","v":0},{"$f":"'Partnership Income and ITC'!BY67","v":0},{"$f":"'Partnership Income and ITC'!BZ67","v":0},{"$f":"'Partnership Income and ITC'!CA67","v":0},{"$f":"'Partnership Income and ITC'!CB67","v":0},{"$f":"'Partnership Income and ITC'!CC67","v":0},{"$f":"'Partnership Income and ITC'!CD67","v":0},{"$f":"'Partnership Income and ITC'!CE67","v":0},{"$f":"'Partnership Income and ITC'!CF67","v":0},{"$f":"'Partnership Income and ITC'!CG67","v":0},{"$f":"'Partnership Income and ITC'!CH67","v":0},{"$f":"'Partnership Income and ITC'!CI67","v":0},{"$f":"'Partnership Income and ITC'!CJ67","v":0},{"$f":"'Partnership Income and ITC'!CK67","v":0},{"$f":"'Partnership Income and ITC'!CL67","v":0},{"$f":"'Partnership Income and ITC'!CM67","v":0},{"$f":"'Partnership Income and ITC'!CN67","v":0},{"$f":"'Partnership Income and ITC'!CO67","v":0},{"$f":"'Partnership Income and ITC'!CP67","v":0},{"$f":"'Partnership Income and ITC'!CQ67","v":0},{"$f":"'Partnership Income and ITC'!CR67","v":0},{"$f":"'Partnership Income and ITC'!CS67","v":0},{"$f":"'Partnership Income and ITC'!CT67","v":0},{"$f":"'Partnership Income and ITC'!CU67","v":0},{"$f":"'Partnership Income and ITC'!CV67","v":0},{"$f":"'Partnership Income and ITC'!CW67","v":0},{"$f":"'Partnership Income and ITC'!CX67","v":0},{"$f":"'Partnership Income and ITC'!CY67","v":0},{"$f":"'Partnership Income and ITC'!CZ67","v":0},{"$f":"'Partnership Income and ITC'!DA67","v":0},{"$f":"'Partnership Income and ITC'!DB67","v":0},{"$f":"'Partnership Income and ITC'!DC67","v":0},{"$f":"'Partnership Income and ITC'!DD67","v":0},{"$f":"'Partnership Income and ITC'!DE67","v":0},{"$f":"'Partnership Income and ITC'!DF67","v":0},{"$f":"'Partnership Income and ITC'!DG67","v":0},{"$f":"'Partnership Income and ITC'!DH67","v":0},{"$f":"'Partnership Income and ITC'!DI67","v":0},{"$f":"'Partnership Income and ITC'!DJ67","v":0},{"$f":"'Partnership Income and ITC'!DK67","v":0},{"$f":"'Partnership Income and ITC'!DL67","v":0},{"$f":"'Partnership Income and ITC'!DM67","v":0},{"$f":"'Partnership Income and ITC'!DN67","v":0},{"$f":"'Partnership Income and ITC'!DO67","v":0},{"$f":"'Partnership Income and ITC'!DP67","v":0},{"$f":"'Partnership Income and ITC'!DQ67","v":0},{"$f":"'Partnership Income and ITC'!DR67","v":0},{"$f":"'Partnership Income and ITC'!DS67","v":0},{"$f":"'Partnership Income and ITC'!DT67","v":0},{"$f":"'Partnership Income and ITC'!DU67","v":0},{"$f":"'Partnership Income and ITC'!DV67","v":0},{"$f":"'Partnership Income and ITC'!DW67","v":0},{"$f":"'Partnership Income and ITC'!DX67","v":0},{"$f":"'Partnership Income and ITC'!DY67","v":0},{"$f":"'Partnership Income and ITC'!DZ67","v":0},{"$f":"'Partnership Income and ITC'!EA67","v":0},{"$f":"'Partnership Income and ITC'!EB67","v":0},{"$f":"'Partnership Income and ITC'!EC67","v":0},{"$f":"'Partnership Income and ITC'!ED67","v":0},{"$f":"'Partnership Income and ITC'!EE67","v":0},{"$f":"'Partnership Income and ITC'!EF67","v":0},{"$f":"'Partnership Income and ITC'!EG67","v":0},{"$f":"'Partnership Income and ITC'!EH67","v":0},{"$f":"'Partnership Income and ITC'!EI67","v":0},{"$f":"'Partnership Income and ITC'!EJ67","v":0},{"$f":"'Partnership Income and ITC'!EK67","v":0},{"$f":"'Partnership Income and ITC'!EL67","v":0},{"$f":"'Partnership Income and ITC'!EM67","v":0},{"$f":"'Partnership Income and ITC'!EN67","v":0},{"$f":"'Partnership Income and ITC'!EO67","v":0},{"$f":"'Partnership Income and ITC'!EP67","v":0},{"$f":"'Partnership Income and ITC'!EQ67","v":0},{"$f":"'Partnership Income and ITC'!ER67","v":0},{"$f":"'Partnership Income and ITC'!ES67","v":0},{"$f":"'Partnership Income and ITC'!ET67","v":0},{"$f":"'Partnership Income and ITC'!EU67","v":0},{"$f":"'Partnership Income and ITC'!EV67","v":0},{"$f":"'Partnership Income and ITC'!EW67","v":0},{"$f":"'Partnership Income and ITC'!EX67","v":0},{"$f":"'Partnership Income and ITC'!EY67","v":0},{"$f":"'Partnership Income and ITC'!EZ67","v":0},{"$f":"'Partnership Income and ITC'!FA67","v":0},{"$f":"'Partnership Income and ITC'!FB67","v":0},{"$f":"'Partnership Income and ITC'!FC67","v":0},{"$f":"'Partnership Income and ITC'!FD67","v":0},{"$f":"'Partnership Income and ITC'!FE67","v":0},{"$f":"'Partnership Income and ITC'!FF67","v":0},{"$f":"'Partnership Income and ITC'!FG67","v":0},{"$f":"'Partnership Income and ITC'!FH67","v":0},{"$f":"'Partnership Income and ITC'!FI67","v":0},{"$f":"'Partnership Income and ITC'!FJ67","v":0},{"$f":"'Partnership Income and ITC'!FK67","v":0},{"$f":"'Partnership Income and ITC'!FL67","v":0},{"$f":"'Partnership Income and ITC'!FM67","v":0},{"$f":"'Partnership Income and ITC'!FN67","v":0},{"$f":"'Partnership Income and ITC'!FO67","v":0},{"$f":"'Partnership Income and ITC'!FP67","v":0},{"$f":"'Partnership Income and ITC'!FQ67","v":0},{"$f":"'Partnership Income and ITC'!FR67","v":0},{"$f":"'Partnership Income and ITC'!FS67","v":0},{"$f":"'Partnership Income and ITC'!FT67","v":0}]
[null,null,null,"50% Basis Adjustment","USD '000",null,null,null,0,{"$f":"'Partnership Income and ITC'!J74","v":0},{"$f":"'Partnership Income and ITC'!K74","v":0},{"$f":"'Partnership Income and ITC'!L74","v":0},{"$f":"'Partnership Income and ITC'!M74","v":0},{"$f":"'Partnership Income and ITC'!N74","v":0},{"$f":"'Partnership Income and ITC'!O74","v":0},{"$f":"'Partnership Income and ITC'!P74","v":0},{"$f":"'Partnership Income and ITC'!Q74","v":0},{"$f":"'Partnership Income and ITC'!R74","v":0},{"$f":"'Partnership Income and ITC'!S74","v":0},{"$f":"'Partnership Income and ITC'!T74","v":0},{"$f":"'Partnership Income and ITC'!U74","v":0},{"$f":"'Partnership Income and ITC'!V74","v":0},{"$f":"'Partnership Income and ITC'!W74","v":0},{"$f":"'Partnership Income and ITC'!X74","v":0},{"$f":"'Partnership Income and ITC'!Y74","v":0},{"$f":"'Partnership Income and ITC'!Z74","v":0},{"$f":"'Partnership Income and ITC'!AA74","v":0},{"$f":"'Partnership Income and ITC'!AB74","v":0},{"$f":"'Partnership Income and ITC'!AC74","v":0},{"$f":"'Partnership Income and ITC'!AD74","v":0},{"$f":"'Partnership Income and ITC'!AE74","v":0},{"$f":"'Partnership Income and ITC'!AF74","v":0},{"$f":"'Partnership Income and ITC'!AG74","v":0},{"$f":"'Partnership Income and ITC'!AH74","v":0},{"$f":"'Partnership Income and ITC'!AI74","v":0},{"$f":"'Partnership Income and ITC'!AJ74","v":0},{"$f":"'Partnership Income and ITC'!AK74","v":0},{"$f":"'Partnership Income and ITC'!AL74","v":0},{"$f":"'Partnership Income and ITC'!AM74","v":0},{"$f":"'Partnership Income and ITC'!AN74","v":0},{"$f":"'Partnership Income and ITC'!AO74","v":0},{"$f":"'Partnership Income and ITC'!AP74","v":0},{"$f":"'Partnership Income and ITC'!AQ74","v":0},{"$f":"'Partnership Income and ITC'!AR74","v":0},{"$f":"'Partnership Income and ITC'!AS74","v":0},{"$f":"'Partnership Income and ITC'!AT74","v":0},{"$f":"'Partnership Income and ITC'!AU74","v":0},{"$f":"'Partnership Income and ITC'!AV74","v":0},{"$f":"'Partnership Income and ITC'!AW74","v":0},{"$f":"'Partnership Income and ITC'!AX74","v":0},{"$f":"'Partnership Income and ITC'!AY74","v":0},{"$f":"'Partnership Income and ITC'!AZ74","v":0},{"$f":"'Partnership Income and ITC'!BA74","v":0},{"$f":"'Partnership Income and ITC'!BB74","v":0},{"$f":"'Partnership Income and ITC'!BC74","v":0},{"$f":"'Partnership Income and ITC'!BD74","v":0},{"$f":"'Partnership Income and ITC'!BE74","v":0},{"$f":"'Partnership Income and ITC'!BF74","v":0},{"$f":"'Partnership Income and ITC'!BG74","v":0},{"$f":"'Partnership Income and ITC'!BH74","v":0},{"$f":"'Partnership Income and ITC'!BI74","v":0},{"$f":"'Partnership Income and ITC'!BJ74","v":0},{"$f":"'Partnership Income and ITC'!BK74","v":0},{"$f":"'Partnership Income and ITC'!BL74","v":0},{"$f":"'Partnership Income and ITC'!BM74","v":0},{"$f":"'Partnership Income and ITC'!BN74","v":0},{"$f":"'Partnership Income and ITC'!BO74","v":0},{"$f":"'Partnership Income and ITC'!BP74","v":0},{"$f":"'Partnership Income and ITC'!BQ74","v":0},{"$f":"'Partnership Income and ITC'!BR74","v":0},{"$f":"'Partnership Income and ITC'!BS74","v":0},{"$f":"'Partnership Income and ITC'!BT74","v":0},{"$f":"'Partnership Income and ITC'!BU74","v":0},{"$f":"'Partnership Income and ITC'!BV74","v":0},{"$f":"'Partnership Income and ITC'!BW74","v":0},{"$f":"'Partnership Income and ITC'!BX74","v":0},{"$f":"'Partnership Income and ITC'!BY74","v":0},{"$f":"'Partnership Income and ITC'!BZ74","v":0},{"$f":"'Partnership Income and ITC'!CA74","v":0},{"$f":"'Partnership Income and ITC'!CB74","v":0},{"$f":"'Partnership Income and ITC'!CC74","v":0},{"$f":"'Partnership Income and ITC'!CD74","v":0},{"$f":"'Partnership Income and ITC'!CE74","v":0},{"$f":"'Partnership Income and ITC'!CF74","v":0},{"$f":"'Partnership Income and ITC'!CG74","v":0},{"$f":"'Partnership Income and ITC'!CH74","v":0},{"$f":"'Partnership Income and ITC'!CI74","v":0},{"$f":"'Partnership Income and ITC'!CJ74","v":0},{"$f":"'Partnership Income and ITC'!CK74","v":0},{"$f":"'Partnership Income and ITC'!CL74","v":0},{"$f":"'Partnership Income and ITC'!CM74","v":0},{"$f":"'Partnership Income and ITC'!CN74","v":0},{"$f":"'Partnership Income and ITC'!CO74","v":0},{"$f":"'Partnership Income and ITC'!CP74","v":0},{"$f":"'Partnership Income and ITC'!CQ74","v":0},{"$f":"'Partnership Income and ITC'!CR74","v":0},{"$f":"'Partnership Income and ITC'!CS74","v":0},{"$f":"'Partnership Income and ITC'!CT74","v":0},{"$f":"'Partnership Income and ITC'!CU74","v":0},{"$f":"'Partnership Income and ITC'!CV74","v":0},{"$f":"'Partnership Income and ITC'!CW74","v":0},{"$f":"'Partnership Income and ITC'!CX74","v":0},{"$f":"'Partnership Income and ITC'!CY74","v":0},{"$f":"'Partnership Income and ITC'!CZ74","v":0},{"$f":"'Partnership Income and ITC'!DA74","v":0},{"$f":"'Partnership Income and ITC'!DB74","v":0},{"$f":"'Partnership Income and ITC'!DC74","v":0},{"$f":"'Partnership Income and ITC'!DD74","v":0},{"$f":"'Partnership Income and ITC'!DE74","v":0},{"$f":"'Partnership Income and ITC'!DF74","v":0},{"$f":"'Partnership Income and ITC'!DG74","v":0},{"$f":"'Partnership Income and ITC'!DH74","v":0},{"$f":"'Partnership Income and ITC'!DI74","v":0},{"$f":"'Partnership Income and ITC'!DJ74","v":0},{"$f":"'Partnership Income and ITC'!DK74","v":0},{"$f":"'Partnership Income and ITC'!DL74","v":0},{"$f":"'Partnership Income and ITC'!DM74","v":0},{"$f":"'Partnership Income and ITC'!DN74","v":0},{"$f":"'Partnership Income and ITC'!DO74","v":0},{"$f":"'Partnership Income and ITC'!DP74","v":0},{"$f":"'Partnership Income and ITC'!DQ74","v":0},{"$f":"'Partnership Income and ITC'!DR74","v":0},{"$f":"'Partnership Income and ITC'!DS74","v":0},{"$f":"'Partnership Income and ITC'!DT74","v":0},{"$f":"'Partnership Income and ITC'!DU74","v":0},{"$f":"'Partnership Income and ITC'!DV74","v":0},{"$f":"'Partnership Income and ITC'!DW74","v":0},{"$f":"'Partnership Income and ITC'!DX74","v":0},{"$f":"'Partnership Income and ITC'!DY74","v":0},{"$f":"'Partnership Income and ITC'!DZ74","v":0},{"$f":"'Partnership Income and ITC'!EA74","v":0},{"$f":"'Partnership Income and ITC'!EB74","v":0},{"$f":"'Partnership Income and ITC'!EC74","v":0},{"$f":"'Partnership Income and ITC'!ED74","v":0},{"$f":"'Partnership Income and ITC'!EE74","v":0},{"$f":"'Partnership Income and ITC'!EF74","v":0},{"$f":"'Partnership Income and ITC'!EG74","v":0},{"$f":"'Partnership Income and ITC'!EH74","v":0},{"$f":"'Partnership Income and ITC'!EI74","v":0},{"$f":"'Partnership Income and ITC'!EJ74","v":0},{"$f":"'Partnership Income and ITC'!EK74","v":0},{"$f":"'Partnership Income and ITC'!EL74","v":0},{"$f":"'Partnership Income and ITC'!EM74","v":0},{"$f":"'Partnership Income and ITC'!EN74","v":0},{"$f":"'Partnership Income and ITC'!EO74","v":0},{"$f":"'Partnership Income and ITC'!EP74","v":0},{"$f":"'Partnership Income and ITC'!EQ74","v":0},{"$f":"'Partnership Income and ITC'!ER74","v":0},{"$f":"'Partnership Income and ITC'!ES74","v":0},{"$f":"'Partnership Income and ITC'!ET74","v":0},{"$f":"'Partnership Income and ITC'!EU74","v":0},{"$f":"'Partnership Income and ITC'!EV74","v":0},{"$f":"'Partnership Income and ITC'!EW74","v":0},{"$f":"'Partnership Income and ITC'!EX74","v":0},{"$f":"'Partnership Income and ITC'!EY74","v":0},{"$f":"'Partnership Income and ITC'!EZ74","v":0},{"$f":"'Partnership Income and ITC'!FA74","v":0},{"$f":"'Partnership Income and ITC'!FB74","v":0},{"$f":"'Partnership Income and ITC'!FC74","v":0},{"$f":"'Partnership Income and ITC'!FD74","v":0},{"$f":"'Partnership Income and ITC'!FE74","v":0},{"$f":"'Partnership Income and ITC'!FF74","v":0},{"$f":"'Partnership Income and ITC'!FG74","v":0},{"$f":"'Partnership Income and ITC'!FH74","v":0},{"$f":"'Partnership Income and ITC'!FI74","v":0},{"$f":"'Partnership Income and ITC'!FJ74","v":0},{"$f":"'Partnership Income and ITC'!FK74","v":0},{"$f":"'Partnership Income and ITC'!FL74","v":0},{"$f":"'Partnership Income and ITC'!FM74","v":0},{"$f":"'Partnership Income and ITC'!FN74","v":0},{"$f":"'Partnership Income and ITC'!FO74","v":0},{"$f":"'Partnership Income and ITC'!FP74","v":0},{"$f":"'Partnership Income and ITC'!FQ74","v":0},{"$f":"'Partnership Income and ITC'!FR74","v":0},{"$f":"'Partnership Income and ITC'!FS74","v":0},{"$f":"'Partnership Income and ITC'!FT74","v":0}]
[]
[null,"Contribution"]
[null,null,null,"Tax equity contribution ratio",null,null,{"$f":"'Inputs - Financing'!F17","v":1.2},null,null,{"$f":"$G$24","v":1.2},1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,{"$f":"$G$24","v":1.2},1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,{"$f":"$G$24","v":1.2},1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,{"$f":"$G$24","v":1.2},1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,{"$f":"$G$24","v":1.2},1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,{"$f":"$G$24","v":1.2},1.2,1.2,1.2,1.2,1.2,1.2]
[null,null,null,"Contibution x ITC","USD '000"]
[null,null,null,"Total Construction","USD '000"]
[]
[null,null,null,"Development Cost and Fee to TE"]
[null,null,null,"Tax equity Conribution ","USD '000","% of Constr-->",{"$f":"IF(G26,G25/G26)","v":false},null,{"$f":"SUM(J29:FT29)","v":0},{"$f":"$G$29*J19","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$G$29*AP19","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$G$29*BV19","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$G$29*DB19","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$G$29*EH19","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$G$29*FN19","v":0},0,0,0,0,0,0]
[]
[null,null,null,"Sponsor Contribution","USD '000",null,null,null,{"$f":"SUM(J31:FT31)","v":0}]
[]
[null,"Income allocation",null,null,null,"Pre-Flip","Post-Flip"]
[null,null,null,"Allocation to tax equity",null,{"$f":"'Inputs - Financing'!F20","v":0.99},{"$f":"'Inputs - Financing'!F21","v":0.05},null,null,{"$f":"$F$34*J8+$G$34*J9","v":0},0,0,0,0,0,0,0,0.99,0.99,0.99,0.99,0.99,0.99,0.99,0.99,0.99,0.99,0.99,0.99,0.99,0.99,0.99,0.99,0.99,0.99,0.99,0.99,0.05,0.05,0.05,0.05,{"$f":"$F$34*AP8+$G$34*AP9","v":0.05},0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,{"$f":"$F$34*BV8+$G$34*BV9","v":0.05},0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,{"$f":"$F$34*DB8+$G$34*DB9","v":0.05},0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,{"$f":"$F$34*EH8+$G$34*EH9","v":0.05},0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$34*FN8+$G$34*FN9","v":0},0,0,0,0,0,0]
[null,null,null,"Allocation to sponsor",null,null,null,null,null,{"$f":"(1-J34)*J6","v":0},0,0,0,0,0,0,0,1.0000000000000009E-2,1.0000000000000009E-2,1.0000000000000009E-2,1.0000000000000009E-2,1.0000000000000009E-2,1.0000000000000009E-2,1.0000000000000009E-2,1.0000000000000009E-2,1.0000000000000009E-2,1.0000000000000009E-2,1.0000000000000009E-2,1.0000000000000009E-2,1.0000000000000009E-2,1.0000000000000009E-2,1.0000000000000009E-2,1.0000000000000009E-2,1.0000000000000009E-2,1.0000000000000009E-2,1.0000000000000009E-2,1.0000000000000009E-2,0.95,0.95,0.95,0.95,{"$f":"(1-AP34)*AP6","v":0.95},0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,{"$f":"(1-BV34)*BV6","v":0.95},0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,{"$f":"(1-DB34)*DB6","v":0.95},0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,{"$f":"(1-EH34)*EH6","v":0.95},0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(1-FN34)*FN6","v":0},0,0,0,0,0,0]
[]
[null,null,null,"Total income - EBTIDA Less Depreciation","USD '000",null,null,null,null,{"$f":"J15","v":0},0,0,0,0,0,0,0,-964.09517077800569,-964.91313098913838,-965.73515068082838,-966.5612500000002,-1132.1758241935659,-1133.0101436089212,-1133.848603694445,-1134.6912250000005,-1100.7502156774372,-1101.6012214810999,-1102.456450768334,-1103.3159245000006,-1073.053726240986,-1073.9217521607216,-1074.7940860337008,-1075.6707492400005,-1070.8290521547831,-1071.7144385929137,-1072.6042191433523,-1073.498415613778,-1049.2167817577465,-1050.1198759246395,-1051.0274520860869,-1051.9395324859213,{"$f":"AP15","v":-1041.233934108006},-1042.155090158237,-1043.0808178429133,-1044.0111398507443,-1045.4173702838702,-1046.3569494551057,-1047.3011916934756,-1048.2501201414632,-1050.0507336128869,-1051.0091043675473,-1051.9722314506844,-1052.9401384676316,-1054.037137817387,-1055.0146759871404,-1055.9970656119403,-1056.9843307692265,-1058.8430426729481,-1059.8401316060965,-1060.8421690233927,-1061.8491794838246,-1063.0054421800405,-1064.022472891852,-1065.0445510574941,-1066.0717017271345,-1067.9908652491167,-1069.0282365751643,-1070.0707563041192,-1071.1184499871526,-1072.3363763994146,-1073.3944951519832,-1074.4578652755172,-1075.5265128322112,{"$f":"BV15","v":-1077.5085764717505},-1078.5878575993704,-1079.672495125375,-1080.7625156332031,-974.01929085557788,-975.12015760575025,-976.22648788227491,-977.33830880025937,-870.9943202306024,-872.11720431577828,-873.24566119783344,-874.37971853417764,-876.09475382324081,-877.24009559012018,-878.39112160981654,-879.5478600928875,-881.29728267822202,-882.46553128043888,-883.63957782052921,-884.81945107326169,-886.6039504456345,-887.79556401989578,-888.99309149078783,-890.19656220857496,-861.09231640106123,-862.30776224680778,-863.52924026711764,-864.75678039926061,-865.99041272908266,-867.23016749174394,-868.47607507246005,-869.72816600724582,{"$f":"DB15","v":-870.98647098366428},-872.25102084157891,-873.52184657390933,-874.79897932739073,-876.08245040333759,-877.37229125841054,-878.66853350538759,-879.97120891393865,-881.28034941140436,-882.59598708357885,-883.91815417549537,-885.24688309221756,-886.58220639963258,-887.92415682525052,-889.27276725900538,-890.62807075406192,-891.99010052762526,-893.35888996175549,-894.73447260418561,-896.1168821691432,-897.50615253817796,-898.90231776099085,-900.30541205626946,-901.71546981252618,-903.13252558894146,-904.55661411621065,-905.98777029739483,-907.42602920877675,-908.87142610072044,-910.32399639853497,-911.78377570334283,-913.25079979295242,{"$f":"EH15","v":-914.72510462273488},-916.20672632650576,-917.69570121740969,-919.19206578881153,-920.69585671518962,-922.20711085303594,-923.72586524175802,-925.25215710458781,-926.78602384949363,-928.32750307009678,-929.87663254659321,-931.43345024667963,-932.99799432648354,-934.5703031314988,-936.15041519752526,-937.73836925161334,-939.33420421301332,-940.93795919412878,-942.54967350147581,-944.16938663664575,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"FN15","v":0},0,0,0,0,0,0]
[]
[null,null,null,"Allocation of pre-tax Income to tax equity","USD '000"]
[null,null,null,"Allocation of EBITDA to tax equity","USD '000",null,null,null,null,{"$f":"J13*J34","v":0},0,0,0,0,0,0,0,-773.19140657022535,-774.00118717924681,-774.81498667402002,-775.63282499999991,-776.45472220162992,-777.28069842283173,-778.1107739075004,-778.94496900000001,-779.78330414566256,-780.62579989128847,-781.47247688565039,-782.32335588000012,-783.17845772857584,-784.03780338911417,-784.90141392336352,-785.76931049760026,-808.89050350823516,-809.76703608198432,-810.64791882691861,-811.53317333263999,-41.054098462887318,-41.099253171231965,-41.144631979304336,-41.19023599929605,{"$f":"AP13*AP34","v":-41.2591654554003},-41.305223257911848,-41.351509642145665,-41.398025742537214,-41.468337264193508,-41.515316222755281,-41.562528334673779,-41.609974757073154,-41.681696055644345,-41.729614593377356,-41.777770947534215,-41.82616629838158,-41.899325640869343,-41.948202549357013,-41.997322030597019,-42.046685288461326,-42.121311508647402,-42.171165955304822,-42.22126782616963,-42.271618349191222,-42.347740859002023,-42.398592394592598,-42.449696302874699,-42.501053836356725,-42.578702637455834,-42.630571203758215,-42.682697190205957,-42.735081874357626,-42.81428756997073,-42.867193507599154,-42.920362013775858,-42.973794391610561,{"$f":"BV13*BV34","v":-43.054588198587524},-43.108552254968515,-43.162784131268751,-43.217285156660154,-43.299698917778898,-43.354742255287512,-43.410058769113746,-43.465649815012966,-43.549716011530123,-43.605860215788915,-43.662283059891678,-43.718985926708882,-43.804737691162046,-43.862004779506009,-43.919556080490828,-43.977393004644377,-44.064864133911101,-44.12327656402195,-44.181978891026461,-44.240972553663084,-44.330197522281729,-44.38977820099479,-44.449654574539395,-44.509828110428749,-43.054615820053066,-43.115388112340391,-43.176462013355888,-43.237839019963033,-43.299520636454133,-43.361508374587203,-43.423803753623005,-43.486408300362292,{"$f":"DB13*DB34","v":-43.549323549183214},-43.612551042078948,-43.676092328695468,-43.739948966369539,-43.804122520166885,-43.868614562920527,-43.933426675269381,-43.998560445696938,-44.064017470570221,-44.129799354178942,-44.195907708774769,-44.262344154610879,-44.329110319981631,-44.39620784126253,-44.46363836295027,-44.531403537703099,-44.599505026381266,-44.667944498087778,-44.736723630209283,-44.805844108457165,-44.875307626908899,-44.945115888049543,-45.015270602813473,-45.085773490626309,-45.156626279447075,-45.227830705810533,-45.299388514869747,-45.371301460438843,-45.443571305036023,-45.516199819926754,-45.589188785167146,-45.662539989647627,{"$f":"EH13*EH34","v":-45.736255231136745},-45.810336316325291,-45.884785060870485,-45.959603289440579,-46.034792835759482,-46.110355542651803,-46.186293262087901,-46.26260785522939,-46.339301192474686,-46.416375153504845,-46.493831627329662,-46.571672512333983,-46.649899716324178,-46.728515156574943,-46.807520759876269,-46.886918462580667,-46.966710210650668,-47.046897959706442,-47.12748367507379,-47.208469331832291,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"FN13*FN34","v":0},0,0,0,0,0,0]
[null,null,null,"Allocation of Depreciation to tax equity","USD '000",null,null,null,null,{"$f":"J14*J34","v":0},0,0,0,0,0,0,0,181.26281250000017,181.26281250000017,181.26281250000017,181.26281250000017,344.3993437500003,344.3993437500003,344.3993437500003,344.3993437500003,309.95940937500029,309.95940937500029,309.95940937500029,309.95940937500029,279.14473125000023,279.14473125000023,279.14473125000023,279.14473125000023,251.2302581250002,251.2302581250002,251.2302581250002,251.2302581250002,11.406740625000012,11.406740625000012,11.406740625000012,11.406740625000012,{"$f":"AP14*AP34","v":10.802531250000008},10.802531250000008,10.802531250000008,10.802531250000008,10.802531250000008,10.802531250000008,10.802531250000008,10.802531250000008,10.82084062500001,10.82084062500001,10.82084062500001,10.82084062500001,10.802531250000008,10.802531250000008,10.802531250000008,10.802531250000008,10.82084062500001,10.82084062500001,10.82084062500001,10.82084062500001,10.802531250000008,10.802531250000008,10.802531250000008,10.802531250000008,10.82084062500001,10.82084062500001,10.82084062500001,10.82084062500001,10.802531250000008,10.802531250000008,10.802531250000008,10.802531250000008,{"$f":"BV14*BV34","v":10.82084062500001},10.82084062500001,10.82084062500001,10.82084062500001,5.4012656250000042,5.4012656250000042,5.4012656250000042,5.4012656250000042,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"DB14*DB34","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EH14*EH34","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"FN14*FN34","v":0},0,0,0,0,0,0]
[]
[null,null,null,"Income for pre-tax income to sponsor","USD '000",null,null,null,null,{"$f":"J37*J35","v":0},{"$f":"K37*K35","v":0},0,0,0,0,0,0,-9.640951707780065,-9.6491313098913931,-9.6573515068082916,-9.6656125000000106,-11.321758241935669,-11.330101436089222,-11.338486036944461,-11.346912250000015,-11.007502156774381,-11.016012214811008,-11.024564507683349,-11.033159245000016,-10.73053726240987,-10.739217521607225,-10.747940860337017,-10.756707492400015,-10.708290521547841,-10.717144385929146,-10.726042191433534,-10.73498415613779,-996.75594266985911,-997.61388212840745,-998.47607948178245,-999.34255586162521,-989.17223740260567,-990.04733565032518,-990.92677695076759,-991.810582858207,-993.14650176967666,-994.0391019823503,-994.93613210880176,-995.83761413438992,-997.54819693224249,-998.45864914916979,-999.37361987815007,-1000.2931315442501,-1001.3352809265176,-1002.2639421877834,-1003.1972123313433,-1004.1351142307651,-1005.9008905393006,-1006.8481250257917,-1007.8000605722229,-1008.7567205096334,-1009.8551700710384,-1010.8213492472594,-1011.7923235046194,-1012.7681166407777,-1014.5913219866609,-1015.576824746406,-1016.5672184889132,-1017.5625274877949,-1018.7195575794437,-1019.724770394384,-1020.7349720117413,-1021.7501871906006,-1023.633147648163,{"$f":"BW37*BW35","v":-1024.6584647194018},-1025.6888703691061,-1026.7243898515428,-925.31832631279894,-926.36414972546265,-927.41516348816117,-928.47139336024634,-827.44460421907229,-828.51134409998929,-829.58337813794174,-830.66073260746873,-832.29001613207868,-833.37809081061414,-834.47156552932563,-835.57046708824305,-837.23241854431092,-838.34225471641685,-839.45759892950275,-840.57847851959855,-842.27375292335273,-843.40578581890099,-844.54343691624842,-845.68673409814619,-818.03770058100815,-819.1923741344674,-820.3527782537617,-821.51894137929753,-822.69089209262847,-823.86865911715665,-825.05227131883703,-826.2417577068835,-827.43714743448106,-828.63846979949994,-829.84575424521381,-831.0590303610212,-832.27832788317062,-833.50367669548996,-834.73510683011818,-835.97264846824169,-837.21633194083415,-838.46618772939985,-839.72224646672055,-840.98453893760666,-842.25309607965096,-843.52794898398793,-844.80912889605509,-846.09666721635881,-847.39059550124398,-848.69094546366773,-849.99774897397629,-851.31103806068597,-852.63084491126904,-853.95720187294125,-855.29014145345593,-856.62969632189981,-857.97589930949437,-859.32878341040009,-860.68838178252508,-862.05472774833788,-863.42785479568442,-864.80779657860819,-866.19458691817567,-867.58825980330471,-868.98884939159814,{"$f":"EI37*EI35","v":-870.39639001018043},-871.81091615653918,-873.23246249937097,-874.66106387943012,-876.09675531038408,-877.53957197967009,-878.98954924935833,-880.44672265701888,-881.91112791659191,-883.38280091926356,-884.86177773434565,-886.34809461015936,-887.84178797492382,-889.34289443764897,-890.85145078903258,-892.3674940023626,-893.8910612344223,-895.42218982640202,-896.96091730481339,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Allocation of EBITDA to tax equity","USD '000",null,null,null,null,{"$f":"J13*J35","v":0},{"$f":"K13*K35","v":0},0,0,0,0,0,0,-7.8100142077800614,-7.8181938098913886,-7.8264140068082897,-7.8346750000000069,-7.8429769919356627,-7.8513201860892163,-7.8597047869444552,-7.868131000000008,-7.8765990317743766,-7.8851090898110012,-7.8936613826833444,-7.9022561200000085,-7.9108935124098645,-7.9195737716072214,-7.9282971103370121,-7.9370637424000101,-8.1706111465478362,-8.1794650109291407,-8.1883628164335285,-8.1973047811377846,-780.02787079485893,-780.88581025340727,-781.74800760678238,-782.61448398662492,-783.92414365260561,-784.799241900325,-785.67868320076752,-786.56248910820693,-787.89840801967659,-788.79100823235024,-789.68803835880169,-790.58952038438986,-791.95222505724246,-792.86267727416964,-793.77764800315003,-794.69715966924991,-796.08718717651743,-797.01584843778323,-797.94911858134321,-798.88702048076505,-800.30491866430054,-801.25215315079151,-802.20408869722291,-803.16074863463314,-804.60707632103833,-805.57325549725931,-806.54422975461921,-807.52002289077768,-808.99535011166074,-809.980852871406,-810.97124661391308,-811.96655561279476,-813.47146382944368,-814.47667664438393,-815.48687826174125,-816.50209344060056,-818.03717577316286,{"$f":"BW13*BW35","v":-819.06249284440173},-820.09289849410607,-821.12841797654278,-822.69427943779885,-823.74010285046268,-824.79111661316108,-825.84734648524636,-827.44460421907229,-828.51134409998929,-829.58337813794174,-830.66073260746873,-832.29001613207868,-833.37809081061414,-834.47156552932563,-835.57046708824305,-837.23241854431092,-838.34225471641685,-839.45759892950275,-840.57847851959855,-842.27375292335273,-843.40578581890099,-844.54343691624842,-845.68673409814619,-818.03770058100815,-819.1923741344674,-820.3527782537617,-821.51894137929753,-822.69089209262847,-823.86865911715665,-825.05227131883703,-826.2417577068835,-827.43714743448106,-828.63846979949994,-829.84575424521381,-831.0590303610212,-832.27832788317062,-833.50367669548996,-834.73510683011818,-835.97264846824169,-837.21633194083415,-838.46618772939985,-839.72224646672055,-840.98453893760666,-842.25309607965096,-843.52794898398793,-844.80912889605509,-846.09666721635881,-847.39059550124398,-848.69094546366773,-849.99774897397629,-851.31103806068597,-852.63084491126904,-853.95720187294125,-855.29014145345593,-856.62969632189981,-857.97589930949437,-859.32878341040009,-860.68838178252508,-862.05472774833788,-863.42785479568442,-864.80779657860819,-866.19458691817567,-867.58825980330471,-868.98884939159814,{"$f":"EI13*EI35","v":-870.39639001018043},-871.81091615653918,-873.23246249937097,-874.66106387943012,-876.09675531038408,-877.53957197967009,-878.98954924935833,-880.44672265701888,-881.91112791659191,-883.38280091926356,-884.86177773434565,-886.34809461015936,-887.84178797492382,-889.34289443764897,-890.85145078903258,-892.3674940023626,-893.8910612344223,-895.42218982640202,-896.96091730481339,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Allocation of Depreciation to tax equity","USD '000",null,null,null,null,{"$f":"J35*J14","v":0},{"$f":"K35*K14","v":0},0,0,0,0,0,0,1.8309375000000034,1.8309375000000034,1.8309375000000034,1.8309375000000034,3.4787812500000062,3.4787812500000062,3.4787812500000062,3.4787812500000062,3.1309031250000059,3.1309031250000059,3.1309031250000059,3.1309031250000059,2.8196437500000049,2.8196437500000049,2.8196437500000049,2.8196437500000049,2.5376793750000046,2.5376793750000046,2.5376793750000046,2.5376793750000046,216.72807187500018,216.72807187500018,216.72807187500018,216.72807187500018,205.24809375000015,205.24809375000015,205.24809375000015,205.24809375000015,205.24809375000015,205.24809375000015,205.24809375000015,205.24809375000015,205.59597187500017,205.59597187500017,205.59597187500017,205.59597187500017,205.24809375000015,205.24809375000015,205.24809375000015,205.24809375000015,205.59597187500017,205.59597187500017,205.59597187500017,205.59597187500017,205.24809375000015,205.24809375000015,205.24809375000015,205.24809375000015,205.59597187500017,205.59597187500017,205.59597187500017,205.59597187500017,205.24809375000015,205.24809375000015,205.24809375000015,205.24809375000015,205.59597187500017,{"$f":"BW35*BW14","v":205.59597187500017},205.59597187500017,205.59597187500017,102.62404687500008,102.62404687500008,102.62404687500008,102.62404687500008,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EI35*EI14","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Tax rate",null,{"$f":"'Inputs - Tax'!E34","v":0.21},null,null,null,{"$f":"$F$47","v":0.21},{"$f":"$F$47","v":0.21},0.21,0.21,0.21,0.21,0.21,0.21,0.21,0.21,0.21,0.21,0.21,0.21,0.21,0.21,0.21,0.21,0.21,0.21,0.21,0.21,0.21,0.21,0.21,0.21,0.21,0.21,0.21,0.21,0.21,0.21,0.21,0.21,0.21,0.21,0.21,0.21,0.21,0.21,0.21,0.21,0.21,0.21,0.21,0.21,0.21,0.21,0.21,0.21,0.21,0.21,0.21,0.21,0.21,0.21,0.21,0.21,0.21,0.21,0.21,0.21,0.21,0.21,0.21,{"$f":"$F$47","v":0.21},0.21,0.21,0.21,0.21,0.21,0.21,0.21,0.21,0.21,0.21,0.21,0.21,0.21,0.21,0.21,0.21,0.21,0.21,0.21,0.21,0.21,0.21,0.21,0.21,0.21,0.21,0.21,0.21,0.21,0.21,0.21,0.21,0.21,0.21,0.21,0.21,0.21,0.21,0.21,0.21,0.21,0.21,0.21,0.21,0.21,0.21,0.21,0.21,0.21,0.21,0.21,0.21,0.21,0.21,0.21,0.21,0.21,0.21,0.21,0.21,0.21,0.21,0.21,{"$f":"$F$47","v":0.21},0.21,0.21,0.21,0.21,0.21,0.21,0.21,0.21,0.21,0.21,0.21,0.21,0.21,0.21,0.21,0.21,0.21,0.21,0.21,0.21,0.21,0.21,0.21,0.21,0.21,0.21,0.21,0.21,0.21,0.21,0.21,0.21,0.21,0.21,0.21,0.21,0.21]
[null,null,null,"Taxes  on income to TE","USD '000",null,null,null,null,{"$f":"J47*J39","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP47*AP39","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BV47*BV39","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"DB47*DB39","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EH47*EH39","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"FN47*FN39","v":0},0,0,0,0,0,0]
[null,null,null,"Taxes on income to sponsor","USD '000",null,null,null,null,{"$f":"J47*J43","v":0},0,0,0,0,0,0,0,-2.0245998586338136,-2.0263175750771927,-2.028043816429741,-2.0297786250000023,-2.3775692308064902,-2.3793213015787367,-2.3810820677583369,-2.382851572500003,-2.3115754529226198,-2.3133625651103116,-2.3151585466135032,-2.3169634414500031,-2.2534128251060728,-2.2552356795375172,-2.2570675806707734,-2.2589085734040029,-2.2487410095250464,-2.2506003210451206,-2.2524688602010419,-2.2543466727889356,-209.31874796067041,-209.49891524696557,-209.67997669117432,-209.8619367309413,{"$f":"AP47*AP43","v":-207.72616985454718},-207.90994048656827,-208.09462315966118,-208.28022240022347,-208.5607653716321,-208.74821141629354,-208.93658774284836,-209.12589896822189,-209.48512135577093,-209.67631632132566,-209.8684601744115,-210.0615576242925,-210.28040899456869,-210.47542785943452,-210.67141458958207,-210.86837398846066,-211.23918701325312,-211.43810625541624,-211.63801272016681,-211.83891130702301,-212.06958571491805,-212.27248334192447,-212.47638793597005,-212.68130449456331,-213.06417761719877,-213.27113319674527,-213.47911588267178,-213.68813077243692,-213.93110709168317,-214.14220178282062,-214.35434412246568,-214.56753931002612,{"$f":"BV47*BV43","v":-214.96296100611423},-215.17827759107436,-215.39466277751228,-215.61212186882398,-194.31684852568776,-194.53647144234716,-194.75718433251384,-194.97899260565171,-173.76336688600517,-173.98738226099775,-174.21250940896775,-174.43875384756842,-174.78090338773652,-175.00939907022897,-175.23902876115838,-175.46979808853104,-175.81880789430528,-176.05187349044752,-176.28609577519558,-176.52148048911567,-176.87748811390406,-177.11521502196919,-177.35412175241217,-177.5942141606107,-171.78791712201169,-172.03039856823816,-172.27408343328995,-172.51897768965247,-172.76508733945198,-173.01241841460288,-173.26097697695576,-173.51076911844552,{"$f":"DB47*DB43","v":-173.76180096124102},-174.01407865789497,-174.26760839149489,-174.52239637581445,-174.77844885546583,-175.03577210605289,-175.2943724343248,-175.55425617833075,-175.81542970757516,-176.07789942317396,-176.3416717580113,-176.6067531768974,-176.87315017672668,-177.14086928663747,-177.40991706817155,-177.68030011543533,-177.95202505526123,-178.22509854737021,-178.49952728453502,-178.77531799274405,-179.0524774313665,-179.33101239331765,-179.61092970522574,-179.89223622759894,-180.1749388549938,-180.45904451618401,-180.74456017433027,-181.03149282715094,-181.31984950709372,-181.6096372815077,-181.90086325281689,-182.19353455869398,{"$f":"EH47*EH43","v":-182.48765837223561},-182.78324190213789,-183.08029239287322,-183.37881712486791,-183.67882341468032,-183.98031861518066,-184.2833101157307,-184.58780534236524,-184.89381175797396,-185.20133686248428,-185.51038819304534,-185.82097332421259,-186.13309986813346,-186.44677547473398,-186.76200783190629,-187.07880466569682,-187.39717374049613,-187.71712285922868,-188.03865986354441,-188.36179263401081,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"FN47*FN43","v":0},0,0,0,0,0,0]
[]
[null,"Preferred yield"]
[null,null,null,"Total TE contributed","USD '000",{"$f":"G25","v":0},null,null,null,{"$f":"$F$52","v":0},{"$f":"$F$52","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$52","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$52","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Preferred yield %",null,{"$f":"'Inputs - Financing'!F33/Quarters","v":5.0000000000000001E-3},null,null,null,{"$f":"$F$53","v":5.0000000000000001E-3},{"$f":"$F$53","v":5.0000000000000001E-3},5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,{"$f":"$F$53","v":5.0000000000000001E-3},5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,{"$f":"$F$53","v":5.0000000000000001E-3},5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3]
[null,null,null,"TE preferred yield (pre-flip)","USD '000"]
[]
[null,"Cash flow allocation"]
[null,null,null,"Allocation to tax equity",null,{"$f":"'Inputs - Financing'!F27","v":0},{"$f":"1-G58","v":5.0000000000000044E-2},null,null,{"$f":"$F57*J$8+$G57*J$9","v":0},0,0,0,0,0,0,0,0,0,{"$f":"$F57*T$8+$G57*T$9","v":0},0,0,0,0,0,0,0,0,0,{"$f":"$F57*AD$8+$G57*AD$9","v":0},0,0,0,0,0,0,0,5.0000000000000044E-2,5.0000000000000044E-2,{"$f":"$F57*AN$8+$G57*AN$9","v":5.0000000000000044E-2},5.0000000000000044E-2,5.0000000000000044E-2,5.0000000000000044E-2,5.0000000000000044E-2,5.0000000000000044E-2,5.0000000000000044E-2,5.0000000000000044E-2,5.0000000000000044E-2,5.0000000000000044E-2,{"$f":"$F57*AX$8+$G57*AX$9","v":5.0000000000000044E-2},5.0000000000000044E-2,5.0000000000000044E-2,5.0000000000000044E-2,5.0000000000000044E-2,5.0000000000000044E-2,5.0000000000000044E-2,5.0000000000000044E-2,5.0000000000000044E-2,5.0000000000000044E-2,{"$f":"$F57*BH$8+$G57*BH$9","v":5.0000000000000044E-2},5.0000000000000044E-2,5.0000000000000044E-2,5.0000000000000044E-2,5.0000000000000044E-2,5.0000000000000044E-2,5.0000000000000044E-2,5.0000000000000044E-2,5.0000000000000044E-2,5.0000000000000044E-2,{"$f":"$F57*BR$8+$G57*BR$9","v":5.0000000000000044E-2},5.0000000000000044E-2,5.0000000000000044E-2,5.0000000000000044E-2,5.0000000000000044E-2,5.0000000000000044E-2,5.0000000000000044E-2,5.0000000000000044E-2,5.0000000000000044E-2,5.0000000000000044E-2,{"$f":"$F57*CB$8+$G57*CB$9","v":5.0000000000000044E-2},5.0000000000000044E-2,5.0000000000000044E-2,5.0000000000000044E-2,5.0000000000000044E-2,5.0000000000000044E-2,5.0000000000000044E-2,5.0000000000000044E-2,5.0000000000000044E-2,5.0000000000000044E-2,{"$f":"$F57*CL$8+$G57*CL$9","v":5.0000000000000044E-2},5.0000000000000044E-2,5.0000000000000044E-2,5.0000000000000044E-2,5.0000000000000044E-2,5.0000000000000044E-2,5.0000000000000044E-2,5.0000000000000044E-2,5.0000000000000044E-2,5.0000000000000044E-2,{"$f":"$F57*CV$8+$G57*CV$9","v":5.0000000000000044E-2},5.0000000000000044E-2,5.0000000000000044E-2,5.0000000000000044E-2,5.0000000000000044E-2,5.0000000000000044E-2,5.0000000000000044E-2,5.0000000000000044E-2,5.0000000000000044E-2,5.0000000000000044E-2,{"$f":"$F57*DF$8+$G57*DF$9","v":5.0000000000000044E-2},5.0000000000000044E-2,5.0000000000000044E-2,5.0000000000000044E-2,5.0000000000000044E-2,5.0000000000000044E-2,5.0000000000000044E-2,5.0000000000000044E-2,5.0000000000000044E-2,5.0000000000000044E-2,{"$f":"$F57*DP$8+$G57*DP$9","v":5.0000000000000044E-2},5.0000000000000044E-2,5.0000000000000044E-2,5.0000000000000044E-2,5.0000000000000044E-2,5.0000000000000044E-2,5.0000000000000044E-2,5.0000000000000044E-2,5.0000000000000044E-2,5.0000000000000044E-2,{"$f":"$F57*DZ$8+$G57*DZ$9","v":5.0000000000000044E-2},5.0000000000000044E-2,5.0000000000000044E-2,5.0000000000000044E-2,5.0000000000000044E-2,5.0000000000000044E-2,5.0000000000000044E-2,5.0000000000000044E-2,5.0000000000000044E-2,5.0000000000000044E-2,{"$f":"$F57*EJ$8+$G57*EJ$9","v":5.0000000000000044E-2},5.0000000000000044E-2,5.0000000000000044E-2,5.0000000000000044E-2,5.0000000000000044E-2,5.0000000000000044E-2,5.0000000000000044E-2,5.0000000000000044E-2,5.0000000000000044E-2,5.0000000000000044E-2,{"$f":"$F57*ET$8+$G57*ET$9","v":5.0000000000000044E-2},5.0000000000000044E-2,5.0000000000000044E-2,5.0000000000000044E-2,5.0000000000000044E-2,5.0000000000000044E-2,5.0000000000000044E-2,5.0000000000000044E-2,0,0,{"$f":"$F57*FD$8+$G57*FD$9","v":0},0,0,0,0,0,0,0,0,0,{"$f":"$F57*FN$8+$G57*FN$9","v":0},0,0,0,0,0,0]
[null,null,null,"Allocation to sponsor",null,{"$f":"1-F57","v":1},{"$f":"1-'Inputs - Financing'!F28","v":0.95},null,null,0,0,0,0,0,0,0,0,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"EBITDA","USD '000",null,null,null,null,{"$f":"J13","v":0},0,0,0,0,0,0,0,-781.00142077800547,-781.81938098913815,-782.64140068082827,-783.46749999999997,-784.29769919356556,-785.13201860892093,-785.97047869444486,-786.81310000000008,-787.65990317743695,-788.51090898109942,-789.36613826833377,-790.22561200000018,-791.08935124098571,-791.95737716072142,-792.82971103370051,-793.70637424000029,-817.06111465478295,-817.94650109291342,-818.83628164335209,-819.73047811377774,-821.08196925774632,-821.98506342463929,-822.89263958608672,-823.804719985921,{"$f":"AP13","v":-825.18330910800591},-826.10446515823685,-827.03019284291327,-827.96051485074418,-829.36674528387016,-830.3063244551056,-831.25056669347555,-832.19949514146299,-833.63392111288681,-834.59229186754703,-835.55541895068427,-836.52332596763154,-837.98651281738682,-838.96405098714024,-839.94644061194026,-840.93370576922644,-842.42623017294795,-843.42331910609641,-844.42535652339257,-845.43236698382441,-846.95481718004044,-847.97184789185189,-848.99392605749392,-850.02107672713441,-851.57405274911662,-852.61142407516422,-853.65394380411908,-854.70163748715242,-856.28575139941449,-857.34387015198308,-858.4072402755171,-859.47588783221113,{"$f":"BV13","v":-861.09176397175042},-862.1710450993703,-863.2556826253749,-864.34570313320296,-865.99397835557784,-867.09484510575021,-868.20117538227487,-869.31299630025933,-870.9943202306024,-872.11720431577828,-873.24566119783344,-874.37971853417764,-876.09475382324081,-877.24009559012018,-878.39112160981654,-879.5478600928875,-881.29728267822202,-882.46553128043888,-883.63957782052921,-884.81945107326169,-886.6039504456345,-887.79556401989578,-888.99309149078783,-890.19656220857496,-861.09231640106123,-862.30776224680778,-863.52924026711764,-864.75678039926061,-865.99041272908266,-867.23016749174394,-868.47607507246005,-869.72816600724582,{"$f":"DB13","v":-870.98647098366428},-872.25102084157891,-873.52184657390933,-874.79897932739073,-876.08245040333759,-877.37229125841054,-878.66853350538759,-879.97120891393865,-881.28034941140436,-882.59598708357885,-883.91815417549537,-885.24688309221756,-886.58220639963258,-887.92415682525052,-889.27276725900538,-890.62807075406192,-891.99010052762526,-893.35888996175549,-894.73447260418561,-896.1168821691432,-897.50615253817796,-898.90231776099085,-900.30541205626946,-901.71546981252618,-903.13252558894146,-904.55661411621065,-905.98777029739483,-907.42602920877675,-908.87142610072044,-910.32399639853497,-911.78377570334283,-913.25079979295242,{"$f":"EH13","v":-914.72510462273488},-916.20672632650576,-917.69570121740969,-919.19206578881153,-920.69585671518962,-922.20711085303594,-923.72586524175802,-925.25215710458781,-926.78602384949363,-928.32750307009678,-929.87663254659321,-931.43345024667963,-932.99799432648354,-934.5703031314988,-936.15041519752526,-937.73836925161334,-939.33420421301332,-940.93795919412878,-942.54967350147581,-944.16938663664575,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"FN13","v":0},0,0,0,0,0,0]
[null,null,null,"Less: preferred yield","USD '000",null,null,null,null,{"$f":"J54","v":0},{"$f":"K54","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BW54","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EI54","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Cash flow to allocate","USD '000",null,null,null,null,{"$f":"J60-J61","v":0},{"$f":"K60-K61","v":0},0,0,0,0,0,0,-781.00142077800547,-781.81938098913815,-782.64140068082827,-783.46749999999997,-784.29769919356556,-785.13201860892093,-785.97047869444486,-786.81310000000008,-787.65990317743695,-788.51090898109942,-789.36613826833377,-790.22561200000018,-791.08935124098571,-791.95737716072142,-792.82971103370051,-793.70637424000029,-817.06111465478295,-817.94650109291342,-818.83628164335209,-819.73047811377774,-821.08196925774632,-821.98506342463929,-822.89263958608672,-823.804719985921,-825.18330910800591,-826.10446515823685,-827.03019284291327,-827.96051485074418,-829.36674528387016,-830.3063244551056,-831.25056669347555,-832.19949514146299,-833.63392111288681,-834.59229186754703,-835.55541895068427,-836.52332596763154,-837.98651281738682,-838.96405098714024,-839.94644061194026,-840.93370576922644,-842.42623017294795,-843.42331910609641,-844.42535652339257,-845.43236698382441,-846.95481718004044,-847.97184789185189,-848.99392605749392,-850.02107672713441,-851.57405274911662,-852.61142407516422,-853.65394380411908,-854.70163748715242,-856.28575139941449,-857.34387015198308,-858.4072402755171,-859.47588783221113,-861.09176397175042,{"$f":"BW60-BW61","v":-862.1710450993703},-863.2556826253749,-864.34570313320296,-865.99397835557784,-867.09484510575021,-868.20117538227487,-869.31299630025933,-870.9943202306024,-872.11720431577828,-873.24566119783344,-874.37971853417764,-876.09475382324081,-877.24009559012018,-878.39112160981654,-879.5478600928875,-881.29728267822202,-882.46553128043888,-883.63957782052921,-884.81945107326169,-886.6039504456345,-887.79556401989578,-888.99309149078783,-890.19656220857496,-861.09231640106123,-862.30776224680778,-863.52924026711764,-864.75678039926061,-865.99041272908266,-867.23016749174394,-868.47607507246005,-869.72816600724582,-870.98647098366428,-872.25102084157891,-873.52184657390933,-874.79897932739073,-876.08245040333759,-877.37229125841054,-878.66853350538759,-879.97120891393865,-881.28034941140436,-882.59598708357885,-883.91815417549537,-885.24688309221756,-886.58220639963258,-887.92415682525052,-889.27276725900538,-890.62807075406192,-891.99010052762526,-893.35888996175549,-894.73447260418561,-896.1168821691432,-897.50615253817796,-898.90231776099085,-900.30541205626946,-901.71546981252618,-903.13252558894146,-904.55661411621065,-905.98777029739483,-907.42602920877675,-908.87142610072044,-910.32399639853497,-911.78377570334283,-913.25079979295242,-914.72510462273488,{"$f":"EI60-EI61","v":-916.20672632650576},-917.69570121740969,-919.19206578881153,-920.69585671518962,-922.20711085303594,-923.72586524175802,-925.25215710458781,-926.78602384949363,-928.32750307009678,-929.87663254659321,-931.43345024667963,-932.99799432648354,-934.5703031314988,-936.15041519752526,-937.73836925161334,-939.33420421301332,-940.93795919412878,-942.54967350147581,-944.16938663664575,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Cash flow to tax equity","USD '000",null,null,null,null,{"$f":"J62*J57","v":0},{"$f":"K62*K57","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-41.054098462887353,-41.099253171232,-41.144631979304371,-41.190235999296085,-41.259165455400336,-41.305223257911877,-41.3515096421457,-41.398025742537243,-41.468337264193543,-41.515316222755317,-41.562528334673814,-41.609974757073189,-41.68169605564438,-41.729614593377391,-41.77777094753425,-41.826166298381615,-41.899325640869378,-41.948202549357049,-41.997322030597047,-42.046685288461362,-42.121311508647437,-42.171165955304858,-42.221267826169665,-42.271618349191257,-42.347740859002059,-42.398592394592633,-42.449696302874734,-42.50105383635676,-42.578702637455869,-42.630571203758251,-42.682697190205992,-42.735081874357661,-42.814287569970766,-42.86719350759919,-42.920362013775893,-42.973794391610596,-43.05458819858756,{"$f":"BW62*BW57","v":-43.108552254968551},-43.162784131268786,-43.217285156660189,-43.299698917778933,-43.354742255287547,-43.410058769113782,-43.465649815013002,-43.549716011530158,-43.605860215788951,-43.662283059891713,-43.718985926708918,-43.804737691162082,-43.862004779506044,-43.919556080490864,-43.977393004644412,-44.064864133911144,-44.123276564021985,-44.181978891026503,-44.240972553663127,-44.330197522281765,-44.389778200994826,-44.44965457453943,-44.509828110428785,-43.054615820053101,-43.115388112340426,-43.176462013355923,-43.237839019963069,-43.299520636454169,-43.361508374587238,-43.423803753623041,-43.486408300362328,-43.549323549183249,-43.612551042078984,-43.676092328695503,-43.739948966369575,-43.804122520166921,-43.868614562920563,-43.933426675269416,-43.998560445696974,-44.064017470570256,-44.129799354178985,-44.195907708774811,-44.262344154610915,-44.329110319981666,-44.396207841262566,-44.463638362950306,-44.531403537703135,-44.599505026381301,-44.667944498087813,-44.736723630209319,-44.805844108457201,-44.875307626908935,-44.945115888049585,-45.015270602813516,-45.085773490626352,-45.15662627944711,-45.227830705810575,-45.299388514869783,-45.371301460438879,-45.443571305036059,-45.51619981992679,-45.589188785167181,-45.662539989647662,-45.736255231136788,{"$f":"EI62*EI57","v":-45.810336316325326},-45.884785060870527,-45.959603289440615,-46.034792835759525,-46.110355542651838,-46.186293262087943,-46.262607855229433,-46.339301192474721,-46.41637515350488,-46.493831627329705,-46.571672512334025,-46.649899716324221,-46.728515156574979,-46.807520759876304,-46.886918462580709,-46.96671021065071,-47.046897959706477,-47.127483675073833,-47.208469331832333,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Cash flow to sponsor","USD '000",null,null,null,null,{"$f":"J62*J58","v":0},{"$f":"K62*K58","v":0},0,0,0,0,0,0,-781.00142077800547,-781.81938098913815,-782.64140068082827,-783.46749999999997,-784.29769919356556,-785.13201860892093,-785.97047869444486,-786.81310000000008,-787.65990317743695,-788.51090898109942,-789.36613826833377,-790.22561200000018,-791.08935124098571,-791.95737716072142,-792.82971103370051,-793.70637424000029,-817.06111465478295,-817.94650109291342,-818.83628164335209,-819.73047811377774,-780.02787079485893,-780.88581025340727,-781.74800760678238,-782.61448398662492,-783.92414365260561,-784.799241900325,-785.67868320076752,-786.56248910820693,-787.89840801967659,-788.79100823235024,-789.68803835880169,-790.58952038438986,-791.95222505724246,-792.86267727416964,-793.77764800315003,-794.69715966924991,-796.08718717651743,-797.01584843778323,-797.94911858134321,-798.88702048076505,-800.30491866430054,-801.25215315079151,-802.20408869722291,-803.16074863463314,-804.60707632103833,-805.57325549725931,-806.54422975461921,-807.52002289077768,-808.99535011166074,-809.980852871406,-810.97124661391308,-811.96655561279476,-813.47146382944368,-814.47667664438393,-815.48687826174125,-816.50209344060056,-818.03717577316286,{"$f":"BW62*BW58","v":-819.06249284440173},-820.09289849410607,-821.12841797654278,-822.69427943779885,-823.74010285046268,-824.79111661316108,-825.84734648524636,-827.44460421907229,-828.51134409998929,-829.58337813794174,-830.66073260746873,-832.29001613207868,-833.37809081061414,-834.47156552932563,-835.57046708824305,-837.23241854431092,-838.34225471641685,-839.45759892950275,-840.57847851959855,-842.27375292335273,-843.40578581890099,-844.54343691624842,-845.68673409814619,-818.03770058100815,-819.1923741344674,-820.3527782537617,-821.51894137929753,-822.69089209262847,-823.86865911715665,-825.05227131883703,-826.2417577068835,-827.43714743448106,-828.63846979949994,-829.84575424521381,-831.0590303610212,-832.27832788317062,-833.50367669548996,-834.73510683011818,-835.97264846824169,-837.21633194083415,-838.46618772939985,-839.72224646672055,-840.98453893760666,-842.25309607965096,-843.52794898398793,-844.80912889605509,-846.09666721635881,-847.39059550124398,-848.69094546366773,-849.99774897397629,-851.31103806068597,-852.63084491126904,-853.95720187294125,-855.29014145345593,-856.62969632189981,-857.97589930949437,-859.32878341040009,-860.68838178252508,-862.05472774833788,-863.42785479568442,-864.80779657860819,-866.19458691817567,-867.58825980330471,-868.98884939159814,{"$f":"EI62*EI58","v":-870.39639001018043},-871.81091615653918,-873.23246249937097,-874.66106387943012,-876.09675531038408,-877.53957197967009,-878.98954924935833,-880.44672265701888,-881.91112791659191,-883.38280091926356,-884.86177773434565,-886.34809461015936,-887.84178797492382,-889.34289443764897,-890.85145078903258,-892.3674940023626,-893.8910612344223,-895.42218982640202,-896.96091730481339,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Cash flow"]
[null,null,"TE investor After Tax No Sranded Tax"]
[null,null,null,"Contribution",null,null,null,null,{"$f":"SUM(J69:FT69)","v":0},{"$f":"-J29","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-AP29","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-BV29","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-DB29","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-EH29","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-FN29","v":0},0,0,0,0,0,0]
[null,null,null,"Preferred yield","USD '000",null,null,null,{"$f":"SUM(J70:FT70)","v":0},{"$f":"J54","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP54","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BV54","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"DB54","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EH54","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"FN54","v":0},0,0,0,0,0,0]
[null,null,null,"Cash flow allocation","USD '000",null,null,null,-5263.9520396885728,{"$f":"J64","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-41.054098462887353,-41.099253171232,-41.144631979304371,-41.190235999296085,{"$f":"AP64","v":-41.259165455400336},-41.305223257911877,-41.3515096421457,-41.398025742537243,-41.468337264193543,-41.515316222755317,-41.562528334673814,-41.609974757073189,-41.68169605564438,-41.729614593377391,-41.77777094753425,-41.826166298381615,-41.899325640869378,-41.948202549357049,-41.997322030597047,-42.046685288461362,-42.121311508647437,-42.171165955304858,-42.221267826169665,-42.271618349191257,-42.347740859002059,-42.398592394592633,-42.449696302874734,-42.50105383635676,-42.578702637455869,-42.630571203758251,-42.682697190205992,-42.735081874357661,-42.814287569970766,-42.86719350759919,-42.920362013775893,-42.973794391610596,{"$f":"BV64","v":-43.05458819858756},-43.108552254968551,-43.162784131268786,-43.217285156660189,-43.299698917778933,-43.354742255287547,-43.410058769113782,-43.465649815013002,-43.549716011530158,-43.605860215788951,-43.662283059891713,-43.718985926708918,-43.804737691162082,-43.862004779506044,-43.919556080490864,-43.977393004644412,-44.064864133911144,-44.123276564021985,-44.181978891026503,-44.240972553663127,-44.330197522281765,-44.389778200994826,-44.44965457453943,-44.509828110428785,-43.054615820053101,-43.115388112340426,-43.176462013355923,-43.237839019963069,-43.299520636454169,-43.361508374587238,-43.423803753623041,-43.486408300362328,{"$f":"DB64","v":-43.549323549183249},-43.612551042078984,-43.676092328695503,-43.739948966369575,-43.804122520166921,-43.868614562920563,-43.933426675269416,-43.998560445696974,-44.064017470570256,-44.129799354178985,-44.195907708774811,-44.262344154610915,-44.329110319981666,-44.396207841262566,-44.463638362950306,-44.531403537703135,-44.599505026381301,-44.667944498087813,-44.736723630209319,-44.805844108457201,-44.875307626908935,-44.945115888049585,-45.015270602813516,-45.085773490626352,-45.15662627944711,-45.227830705810575,-45.299388514869783,-45.371301460438879,-45.443571305036059,-45.51619981992679,-45.589188785167181,-45.662539989647662,{"$f":"EH64","v":-45.736255231136788},-45.810336316325326,-45.884785060870527,-45.959603289440615,-46.034792835759525,-46.110355542651838,-46.186293262087943,-46.262607855229433,-46.339301192474721,-46.41637515350488,-46.493831627329705,-46.571672512334025,-46.649899716324221,-46.728515156574979,-46.807520759876304,-46.886918462580709,-46.96671021065071,-47.046897959706477,-47.127483675073833,-47.208469331832333,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"FN64","v":0},0,0,0,0,0,0]
[null,null,null,"Taxes without ITC","USD '000",null,null,null,0,{"$f":"-J48","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-AP48","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-BV48","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-DB48","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-EH48","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-FN48","v":0},0,0,0,0,0,0]
[null,null,null,"ITC Received (99%)","USD '000",null,null,null,0,{"$f":"J16*J34","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP16*AP34","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BV16*BV34","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"DB16*DB34","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EH16*EH34","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"FN16*FN34","v":0},0,0,0,0,0,0]
[null,null,null,"Total cash flow",null,null,null,null,-5263.9520496885725,{"$f":"SUM(J69:J73)-0.00001","v":-1.0000000000000001E-5},{"$f":"SUM(K69:K73)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-41.054098462887353,-41.099253171232,-41.144631979304371,-41.190235999296085,-41.259165455400336,-41.305223257911877,-41.3515096421457,-41.398025742537243,-41.468337264193543,-41.515316222755317,-41.562528334673814,-41.609974757073189,-41.68169605564438,-41.729614593377391,-41.77777094753425,-41.826166298381615,-41.899325640869378,-41.948202549357049,-41.997322030597047,-42.046685288461362,-42.121311508647437,-42.171165955304858,-42.221267826169665,-42.271618349191257,-42.347740859002059,-42.398592394592633,-42.449696302874734,-42.50105383635676,-42.578702637455869,-42.630571203758251,-42.682697190205992,-42.735081874357661,-42.814287569970766,-42.86719350759919,-42.920362013775893,-42.973794391610596,-43.05458819858756,{"$f":"SUM(BW69:BW73)","v":-43.108552254968551},-43.162784131268786,-43.217285156660189,-43.299698917778933,-43.354742255287547,-43.410058769113782,-43.465649815013002,-43.549716011530158,-43.605860215788951,-43.662283059891713,-43.718985926708918,-43.804737691162082,-43.862004779506044,-43.919556080490864,-43.977393004644412,-44.064864133911144,-44.123276564021985,-44.181978891026503,-44.240972553663127,-44.330197522281765,-44.389778200994826,-44.44965457453943,-44.509828110428785,-43.054615820053101,-43.115388112340426,-43.176462013355923,-43.237839019963069,-43.299520636454169,-43.361508374587238,-43.423803753623041,-43.486408300362328,-43.549323549183249,-43.612551042078984,-43.676092328695503,-43.739948966369575,-43.804122520166921,-43.868614562920563,-43.933426675269416,-43.998560445696974,-44.064017470570256,-44.129799354178985,-44.195907708774811,-44.262344154610915,-44.329110319981666,-44.396207841262566,-44.463638362950306,-44.531403537703135,-44.599505026381301,-44.667944498087813,-44.736723630209319,-44.805844108457201,-44.875307626908935,-44.945115888049585,-45.015270602813516,-45.085773490626352,-45.15662627944711,-45.227830705810575,-45.299388514869783,-45.371301460438879,-45.443571305036059,-45.51619981992679,-45.589188785167181,-45.662539989647662,-45.736255231136788,{"$f":"SUM(EI69:EI73)","v":-45.810336316325326},-45.884785060870527,-45.959603289440615,-46.034792835759525,-46.110355542651838,-46.186293262087943,-46.262607855229433,-46.339301192474721,-46.41637515350488,-46.493831627329705,-46.571672512334025,-46.649899716324221,-46.728515156574979,-46.807520759876304,-46.886918462580709,-46.96671021065071,-47.046897959706477,-47.127483675073833,-47.208469331832333,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"TE IRR after tax","USD '000",null,null,null,{"$f":"XIRR(J74:FT74,J2:FT2)","v":{"$error":"#NUM!"}}]
[]
[null,null,"TE Pre-tax"]
[null,null,null,"Contribution","USD '000",null,null,null,null,{"$f":"J69","v":0},{"$f":"K69","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BW69","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EI69","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Preferred yield","USD '000",null,null,null,null,{"$f":"J70","v":0},{"$f":"K70","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BW70","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EI70","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Cash flow allocation","USD '000",null,null,null,null,{"$f":"J71","v":0},{"$f":"K71","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-41.054098462887353,-41.099253171232,-41.144631979304371,-41.190235999296085,-41.259165455400336,-41.305223257911877,-41.3515096421457,-41.398025742537243,-41.468337264193543,-41.515316222755317,-41.562528334673814,-41.609974757073189,-41.68169605564438,-41.729614593377391,-41.77777094753425,-41.826166298381615,-41.899325640869378,-41.948202549357049,-41.997322030597047,-42.046685288461362,-42.121311508647437,-42.171165955304858,-42.221267826169665,-42.271618349191257,-42.347740859002059,-42.398592394592633,-42.449696302874734,-42.50105383635676,-42.578702637455869,-42.630571203758251,-42.682697190205992,-42.735081874357661,-42.814287569970766,-42.86719350759919,-42.920362013775893,-42.973794391610596,-43.05458819858756,{"$f":"BW71","v":-43.108552254968551},-43.162784131268786,-43.217285156660189,-43.299698917778933,-43.354742255287547,-43.410058769113782,-43.465649815013002,-43.549716011530158,-43.605860215788951,-43.662283059891713,-43.718985926708918,-43.804737691162082,-43.862004779506044,-43.919556080490864,-43.977393004644412,-44.064864133911144,-44.123276564021985,-44.181978891026503,-44.240972553663127,-44.330197522281765,-44.389778200994826,-44.44965457453943,-44.509828110428785,-43.054615820053101,-43.115388112340426,-43.176462013355923,-43.237839019963069,-43.299520636454169,-43.361508374587238,-43.423803753623041,-43.486408300362328,-43.549323549183249,-43.612551042078984,-43.676092328695503,-43.739948966369575,-43.804122520166921,-43.868614562920563,-43.933426675269416,-43.998560445696974,-44.064017470570256,-44.129799354178985,-44.195907708774811,-44.262344154610915,-44.329110319981666,-44.396207841262566,-44.463638362950306,-44.531403537703135,-44.599505026381301,-44.667944498087813,-44.736723630209319,-44.805844108457201,-44.875307626908935,-44.945115888049585,-45.015270602813516,-45.085773490626352,-45.15662627944711,-45.227830705810575,-45.299388514869783,-45.371301460438879,-45.443571305036059,-45.51619981992679,-45.589188785167181,-45.662539989647662,-45.736255231136788,{"$f":"EI71","v":-45.810336316325326},-45.884785060870527,-45.959603289440615,-46.034792835759525,-46.110355542651838,-46.186293262087943,-46.262607855229433,-46.339301192474721,-46.41637515350488,-46.493831627329705,-46.571672512334025,-46.649899716324221,-46.728515156574979,-46.807520759876304,-46.886918462580709,-46.96671021065071,-47.046897959706477,-47.127483675073833,-47.208469331832333,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Total",null,null,null,null,{"$f":"SUM(J81:FT81)","v":-5263.9520496885725},{"$f":"SUM(J78:J80)-0.00001","v":-1.0000000000000001E-5},{"$f":"SUM(K78:K80)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-41.054098462887353,-41.099253171232,-41.144631979304371,-41.190235999296085,-41.259165455400336,-41.305223257911877,-41.3515096421457,-41.398025742537243,-41.468337264193543,-41.515316222755317,-41.562528334673814,-41.609974757073189,-41.68169605564438,-41.729614593377391,-41.77777094753425,-41.826166298381615,-41.899325640869378,-41.948202549357049,-41.997322030597047,-42.046685288461362,-42.121311508647437,-42.171165955304858,-42.221267826169665,-42.271618349191257,-42.347740859002059,-42.398592394592633,-42.449696302874734,-42.50105383635676,-42.578702637455869,-42.630571203758251,-42.682697190205992,-42.735081874357661,-42.814287569970766,-42.86719350759919,-42.920362013775893,-42.973794391610596,-43.05458819858756,{"$f":"SUM(BW78:BW80)","v":-43.108552254968551},-43.162784131268786,-43.217285156660189,-43.299698917778933,-43.354742255287547,-43.410058769113782,-43.465649815013002,-43.549716011530158,-43.605860215788951,-43.662283059891713,-43.718985926708918,-43.804737691162082,-43.862004779506044,-43.919556080490864,-43.977393004644412,-44.064864133911144,-44.123276564021985,-44.181978891026503,-44.240972553663127,-44.330197522281765,-44.389778200994826,-44.44965457453943,-44.509828110428785,-43.054615820053101,-43.115388112340426,-43.176462013355923,-43.237839019963069,-43.299520636454169,-43.361508374587238,-43.423803753623041,-43.486408300362328,-43.549323549183249,-43.612551042078984,-43.676092328695503,-43.739948966369575,-43.804122520166921,-43.868614562920563,-43.933426675269416,-43.998560445696974,-44.064017470570256,-44.129799354178985,-44.195907708774811,-44.262344154610915,-44.329110319981666,-44.396207841262566,-44.463638362950306,-44.531403537703135,-44.599505026381301,-44.667944498087813,-44.736723630209319,-44.805844108457201,-44.875307626908935,-44.945115888049585,-45.015270602813516,-45.085773490626352,-45.15662627944711,-45.227830705810575,-45.299388514869783,-45.371301460438879,-45.443571305036059,-45.51619981992679,-45.589188785167181,-45.662539989647662,-45.736255231136788,{"$f":"SUM(EI78:EI80)","v":-45.810336316325326},-45.884785060870527,-45.959603289440615,-46.034792835759525,-46.110355542651838,-46.186293262087943,-46.262607855229433,-46.339301192474721,-46.41637515350488,-46.493831627329705,-46.571672512334025,-46.649899716324221,-46.728515156574979,-46.807520759876304,-46.886918462580709,-46.96671021065071,-47.046897959706477,-47.127483675073833,-47.208469331832333,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"TE Pre-tax","USD '000",null,null,null,{"$f":"XIRR(J81:FT81,J3:FT3)","v":{"$error":"#NUM!"}}]
[]
[null,null,"Sponsor - After-tax"]
[null,null,null,"Contribution","USD '000",null,null,null,{"$f":"SUM(J86:XFD86)","v":0},{"$f":"-J31","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-AP31","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-BV31","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-DB31","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-EH31","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-FN31","v":0},0,0,0,0,0,0]
[null,null,null,"Cash flow allocation","USD '000",null,null,null,{"$f":"SUM(J87:XFD87)","v":-115885.15150463478},{"$f":"J65","v":0},0,0,0,0,0,0,0,-781.00142077800547,-781.81938098913815,-782.64140068082827,-783.46749999999997,-784.29769919356556,-785.13201860892093,-785.97047869444486,-786.81310000000008,-787.65990317743695,-788.51090898109942,-789.36613826833377,-790.22561200000018,-791.08935124098571,-791.95737716072142,-792.82971103370051,-793.70637424000029,-817.06111465478295,-817.94650109291342,-818.83628164335209,-819.73047811377774,-780.02787079485893,-780.88581025340727,-781.74800760678238,-782.61448398662492,{"$f":"AP65","v":-783.92414365260561},-784.799241900325,-785.67868320076752,-786.56248910820693,-787.89840801967659,-788.79100823235024,-789.68803835880169,-790.58952038438986,-791.95222505724246,-792.86267727416964,-793.77764800315003,-794.69715966924991,-796.08718717651743,-797.01584843778323,-797.94911858134321,-798.88702048076505,-800.30491866430054,-801.25215315079151,-802.20408869722291,-803.16074863463314,-804.60707632103833,-805.57325549725931,-806.54422975461921,-807.52002289077768,-808.99535011166074,-809.980852871406,-810.97124661391308,-811.96655561279476,-813.47146382944368,-814.47667664438393,-815.48687826174125,-816.50209344060056,{"$f":"BV65","v":-818.03717577316286},-819.06249284440173,-820.09289849410607,-821.12841797654278,-822.69427943779885,-823.74010285046268,-824.79111661316108,-825.84734648524636,-827.44460421907229,-828.51134409998929,-829.58337813794174,-830.66073260746873,-832.29001613207868,-833.37809081061414,-834.47156552932563,-835.57046708824305,-837.23241854431092,-838.34225471641685,-839.45759892950275,-840.57847851959855,-842.27375292335273,-843.40578581890099,-844.54343691624842,-845.68673409814619,-818.03770058100815,-819.1923741344674,-820.3527782537617,-821.51894137929753,-822.69089209262847,-823.86865911715665,-825.05227131883703,-826.2417577068835,{"$f":"DB65","v":-827.43714743448106},-828.63846979949994,-829.84575424521381,-831.0590303610212,-832.27832788317062,-833.50367669548996,-834.73510683011818,-835.97264846824169,-837.21633194083415,-838.46618772939985,-839.72224646672055,-840.98453893760666,-842.25309607965096,-843.52794898398793,-844.80912889605509,-846.09666721635881,-847.39059550124398,-848.69094546366773,-849.99774897397629,-851.31103806068597,-852.63084491126904,-853.95720187294125,-855.29014145345593,-856.62969632189981,-857.97589930949437,-859.32878341040009,-860.68838178252508,-862.05472774833788,-863.42785479568442,-864.80779657860819,-866.19458691817567,-867.58825980330471,{"$f":"EH65","v":-868.98884939159814},-870.39639001018043,-871.81091615653918,-873.23246249937097,-874.66106387943012,-876.09675531038408,-877.53957197967009,-878.98954924935833,-880.44672265701888,-881.91112791659191,-883.38280091926356,-884.86177773434565,-886.34809461015936,-887.84178797492382,-889.34289443764897,-890.85145078903258,-892.3674940023626,-893.8910612344223,-895.42218982640202,-896.96091730481339,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"FN65","v":0},0,0,0,0,0,0]
[null,null,null,"Taxes","USD '000",null,null,null,{"$f":"SUM(J88:XFD88)","v":22869.186282933537},{"$f":"-J49","v":0},0,0,0,0,0,0,0,2.0245998586338136,2.0263175750771927,2.028043816429741,2.0297786250000023,2.3775692308064902,2.3793213015787367,2.3810820677583369,2.382851572500003,2.3115754529226198,2.3133625651103116,2.3151585466135032,2.3169634414500031,2.2534128251060728,2.2552356795375172,2.2570675806707734,2.2589085734040029,2.2487410095250464,2.2506003210451206,2.2524688602010419,2.2543466727889356,209.31874796067041,209.49891524696557,209.67997669117432,209.8619367309413,{"$f":"-AP49","v":207.72616985454718},207.90994048656827,208.09462315966118,208.28022240022347,208.5607653716321,208.74821141629354,208.93658774284836,209.12589896822189,209.48512135577093,209.67631632132566,209.8684601744115,210.0615576242925,210.28040899456869,210.47542785943452,210.67141458958207,210.86837398846066,211.23918701325312,211.43810625541624,211.63801272016681,211.83891130702301,212.06958571491805,212.27248334192447,212.47638793597005,212.68130449456331,213.06417761719877,213.27113319674527,213.47911588267178,213.68813077243692,213.93110709168317,214.14220178282062,214.35434412246568,214.56753931002612,{"$f":"-BV49","v":214.96296100611423},215.17827759107436,215.39466277751228,215.61212186882398,194.31684852568776,194.53647144234716,194.75718433251384,194.97899260565171,173.76336688600517,173.98738226099775,174.21250940896775,174.43875384756842,174.78090338773652,175.00939907022897,175.23902876115838,175.46979808853104,175.81880789430528,176.05187349044752,176.28609577519558,176.52148048911567,176.87748811390406,177.11521502196919,177.35412175241217,177.5942141606107,171.78791712201169,172.03039856823816,172.27408343328995,172.51897768965247,172.76508733945198,173.01241841460288,173.26097697695576,173.51076911844552,{"$f":"-DB49","v":173.76180096124102},174.01407865789497,174.26760839149489,174.52239637581445,174.77844885546583,175.03577210605289,175.2943724343248,175.55425617833075,175.81542970757516,176.07789942317396,176.3416717580113,176.6067531768974,176.87315017672668,177.14086928663747,177.40991706817155,177.68030011543533,177.95202505526123,178.22509854737021,178.49952728453502,178.77531799274405,179.0524774313665,179.33101239331765,179.61092970522574,179.89223622759894,180.1749388549938,180.45904451618401,180.74456017433027,181.03149282715094,181.31984950709372,181.6096372815077,181.90086325281689,182.19353455869398,{"$f":"-EH49","v":182.48765837223561},182.78324190213789,183.08029239287322,183.37881712486791,183.67882341468032,183.98031861518066,184.2833101157307,184.58780534236524,184.89381175797396,185.20133686248428,185.51038819304534,185.82097332421259,186.13309986813346,186.44677547473398,186.76200783190629,187.07880466569682,187.39717374049613,187.71712285922868,188.03865986354441,188.36179263401081,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-FN49","v":0},0,0,0,0,0,0]
[null,null,null,"ITC Received","USD '000",null,null,null,{"$f":"SUM(J89:XFD89)","v":0},{"$f":"J16*J35","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP16*AP35","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BV16*BV35","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"DB16*DB35","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EH16*EH35","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"FN16*FN35","v":0},0,0,0,0,0,0]
[null,null,null,"Total cash flow - After-tax",null,null,null,null,{"$f":"SUM(J90:XFD90)","v":-93015.965221701219},{"$f":"SUM(J86:J89)","v":0},{"$f":"SUM(K86:K89)","v":0},0,0,0,0,0,0,-778.97682091937168,-779.79306341406095,-780.6133568643985,-781.43772137500002,-781.92012996275912,-782.75269730734215,-783.58939662668649,-784.43024842750003,-785.34832772451432,-786.19754641598911,-787.0509797217203,-787.90864855855023,-788.83593841587958,-789.70214148118396,-790.57264345302974,-791.44746566659626,-814.81237364525794,-815.69590077186831,-816.58381278315107,-817.47613144098875,-570.70912283418852,-571.3868950064417,-572.06803091560801,-572.75254725568357,-576.19797379805846,-576.8893014137567,-577.58406004110634,-578.28226670798347,-579.33764264804449,-580.04279681605669,-580.75145061595333,-581.46362141616794,-582.4671037014715,-583.18636095284398,-583.9091878287386,-584.63560204495741,-585.80677818194874,-586.54042057834874,-587.2777039917612,-588.01864649230436,-589.06573165104737,-589.81404689537521,-590.56607597705613,-591.32183732761018,-592.53749060612029,-593.30077215533481,-594.06784181864919,-594.8387183962144,-595.93117249446198,-596.70971967466073,-597.49213073124133,-598.27842484035784,-599.54035673776048,-600.33447486156331,-601.13253413927555,-601.9345541305745,-603.0742147670486,{"$f":"SUM(BW86:BW89)","v":-603.8842152533274},-604.69823571659379,-605.51629610771874,-628.37743091211109,-629.20363140811548,-630.03393228064726,-630.86835387959468,-653.68123733306709,-654.52396183899157,-655.37086872897396,-656.22197875990037,-657.50911274434213,-658.3686917403852,-659.23253676816728,-660.10066899971207,-661.41361065000569,-662.29038122596933,-663.17150315430717,-664.05699803048287,-665.39626480944867,-666.29057079693177,-667.18931516383623,-668.09251993753549,-646.24978345899649,-647.16197556622922,-648.07869482047181,-648.99996368964503,-649.92580475317652,-650.85624070255381,-651.79129434188121,-652.73098858843798,-653.6753464732401,-654.62439114160497,-655.57814585371898,-656.53663398520678,-657.49987902770476,-658.46790458943701,-659.44073439579336,-660.41839228991091,-661.40090223325899,-662.38828830622583,-663.38057470870922,-664.37778576070923,-665.37994590292431,-666.38707969735049,-667.39921182788351,-668.41636710092348,-669.4385704459828,-670.46584691629755,-671.49822168944127,-672.53572006794195,-673.57836747990257,-674.62618947962358,-675.67921174823016,-676.7374600943009,-677.80096045450057,-678.86973889421608,-679.94382160819487,-681.02323492118694,-682.10800528859068,-683.19815929710046,-684.29372366535881,-685.39472524461075,-686.50119101936252,{"$f":"SUM(EI86:EI89)","v":-687.61314810804254},-688.73062376366602,-689.853645374503,-690.98224046474979,-692.11643669520345,-693.25626186393936,-694.40174390699303,-695.55291089904495,-696.70979105410765,-697.87241272621827,-699.04080441013309,-700.21499474202597,-701.39501250018986,-702.58088660574265,-703.77264612333579,-704.9703202618665,-706.17393837519364,-707.38352996285766,-708.59912467080255,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Sponsor after-tax IRR","USD '000",null,null,null,{"$f":"XIRR(J90:FT90,J2:FT2)","v":{"$error":"#NUM!"}}]
[]
[null,null,null,"After Development Fee"]
[]
[null,null,null,"Sponsor - Pre-tax"]
[null,null,null,"Contribution","USD '000",null,null,null,null,{"$f":"J86","v":0},{"$f":"K86","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BW86","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EI86","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Cash flow allocation","USD '000",null,null,null,null,{"$f":"J87","v":0},{"$f":"K87","v":0},0,0,0,0,0,0,-781.00142077800547,-781.81938098913815,-782.64140068082827,-783.46749999999997,-784.29769919356556,-785.13201860892093,-785.97047869444486,-786.81310000000008,-787.65990317743695,-788.51090898109942,-789.36613826833377,-790.22561200000018,-791.08935124098571,-791.95737716072142,-792.82971103370051,-793.70637424000029,-817.06111465478295,-817.94650109291342,-818.83628164335209,-819.73047811377774,-780.02787079485893,-780.88581025340727,-781.74800760678238,-782.61448398662492,-783.92414365260561,-784.799241900325,-785.67868320076752,-786.56248910820693,-787.89840801967659,-788.79100823235024,-789.68803835880169,-790.58952038438986,-791.95222505724246,-792.86267727416964,-793.77764800315003,-794.69715966924991,-796.08718717651743,-797.01584843778323,-797.94911858134321,-798.88702048076505,-800.30491866430054,-801.25215315079151,-802.20408869722291,-803.16074863463314,-804.60707632103833,-805.57325549725931,-806.54422975461921,-807.52002289077768,-808.99535011166074,-809.980852871406,-810.97124661391308,-811.96655561279476,-813.47146382944368,-814.47667664438393,-815.48687826174125,-816.50209344060056,-818.03717577316286,{"$f":"BW87","v":-819.06249284440173},-820.09289849410607,-821.12841797654278,-822.69427943779885,-823.74010285046268,-824.79111661316108,-825.84734648524636,-827.44460421907229,-828.51134409998929,-829.58337813794174,-830.66073260746873,-832.29001613207868,-833.37809081061414,-834.47156552932563,-835.57046708824305,-837.23241854431092,-838.34225471641685,-839.45759892950275,-840.57847851959855,-842.27375292335273,-843.40578581890099,-844.54343691624842,-845.68673409814619,-818.03770058100815,-819.1923741344674,-820.3527782537617,-821.51894137929753,-822.69089209262847,-823.86865911715665,-825.05227131883703,-826.2417577068835,-827.43714743448106,-828.63846979949994,-829.84575424521381,-831.0590303610212,-832.27832788317062,-833.50367669548996,-834.73510683011818,-835.97264846824169,-837.21633194083415,-838.46618772939985,-839.72224646672055,-840.98453893760666,-842.25309607965096,-843.52794898398793,-844.80912889605509,-846.09666721635881,-847.39059550124398,-848.69094546366773,-849.99774897397629,-851.31103806068597,-852.63084491126904,-853.95720187294125,-855.29014145345593,-856.62969632189981,-857.97589930949437,-859.32878341040009,-860.68838178252508,-862.05472774833788,-863.42785479568442,-864.80779657860819,-866.19458691817567,-867.58825980330471,-868.98884939159814,{"$f":"EI87","v":-870.39639001018043},-871.81091615653918,-873.23246249937097,-874.66106387943012,-876.09675531038408,-877.53957197967009,-878.98954924935833,-880.44672265701888,-881.91112791659191,-883.38280091926356,-884.86177773434565,-886.34809461015936,-887.84178797492382,-889.34289443764897,-890.85145078903258,-892.3674940023626,-893.8910612344223,-895.42218982640202,-896.96091730481339,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Total cash flow - Pre-tax",null,null,null,null,null,{"$f":"J96+J97","v":0},{"$f":"K96+K97","v":0},0,0,0,0,0,0,-781.00142077800547,-781.81938098913815,-782.64140068082827,-783.46749999999997,-784.29769919356556,-785.13201860892093,-785.97047869444486,-786.81310000000008,-787.65990317743695,-788.51090898109942,-789.36613826833377,-790.22561200000018,-791.08935124098571,-791.95737716072142,-792.82971103370051,-793.70637424000029,-817.06111465478295,-817.94650109291342,-818.83628164335209,-819.73047811377774,-780.02787079485893,-780.88581025340727,-781.74800760678238,-782.61448398662492,-783.92414365260561,-784.799241900325,-785.67868320076752,-786.56248910820693,-787.89840801967659,-788.79100823235024,-789.68803835880169,-790.58952038438986,-791.95222505724246,-792.86267727416964,-793.77764800315003,-794.69715966924991,-796.08718717651743,-797.01584843778323,-797.94911858134321,-798.88702048076505,-800.30491866430054,-801.25215315079151,-802.20408869722291,-803.16074863463314,-804.60707632103833,-805.57325549725931,-806.54422975461921,-807.52002289077768,-808.99535011166074,-809.980852871406,-810.97124661391308,-811.96655561279476,-813.47146382944368,-814.47667664438393,-815.48687826174125,-816.50209344060056,-818.03717577316286,{"$f":"BW96+BW97","v":-819.06249284440173},-820.09289849410607,-821.12841797654278,-822.69427943779885,-823.74010285046268,-824.79111661316108,-825.84734648524636,-827.44460421907229,-828.51134409998929,-829.58337813794174,-830.66073260746873,-832.29001613207868,-833.37809081061414,-834.47156552932563,-835.57046708824305,-837.23241854431092,-838.34225471641685,-839.45759892950275,-840.57847851959855,-842.27375292335273,-843.40578581890099,-844.54343691624842,-845.68673409814619,-818.03770058100815,-819.1923741344674,-820.3527782537617,-821.51894137929753,-822.69089209262847,-823.86865911715665,-825.05227131883703,-826.2417577068835,-827.43714743448106,-828.63846979949994,-829.84575424521381,-831.0590303610212,-832.27832788317062,-833.50367669548996,-834.73510683011818,-835.97264846824169,-837.21633194083415,-838.46618772939985,-839.72224646672055,-840.98453893760666,-842.25309607965096,-843.52794898398793,-844.80912889605509,-846.09666721635881,-847.39059550124398,-848.69094546366773,-849.99774897397629,-851.31103806068597,-852.63084491126904,-853.95720187294125,-855.29014145345593,-856.62969632189981,-857.97589930949437,-859.32878341040009,-860.68838178252508,-862.05472774833788,-863.42785479568442,-864.80779657860819,-866.19458691817567,-867.58825980330471,-868.98884939159814,{"$f":"EI96+EI97","v":-870.39639001018043},-871.81091615653918,-873.23246249937097,-874.66106387943012,-876.09675531038408,-877.53957197967009,-878.98954924935833,-880.44672265701888,-881.91112791659191,-883.38280091926356,-884.86177773434565,-886.34809461015936,-887.84178797492382,-889.34289443764897,-890.85145078903258,-892.3674940023626,-893.8910612344223,-895.42218982640202,-896.96091730481339,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Sponsor after-tax IRR",null,null,null,null,{"$f":"XIRR(J98:FT98,J3:FT3)","v":{"$error":"#NUM!"}}]
[]
[null,null,"Items for Three Statement Model"]
[null,null,null,"Tax Equity Income Allocation"]
[null,null,null,"Sponsor Income Allocation"]
[]
[null,null,null,"ITC Amortisation - Tax Equity"]
[null,null,null,"Basis Adjustment - Tax Equity"]
[null,null,null,"Development Fee - Tax Equity"]
[]
[null,null,null,"ITC Amortisation - Sponsor"]
[null,null,null,"Basis Adjustment - Sponsor"]
[null,null,null,"Development Fee - Sponsor"]
[]
[null,null,"Income Statement - Tax Equity"]
[null,null,null,"EBITDA","USD '000",null,null,null,null,{"$f":"J40","v":0}]
[null,null,null,"Less: Depreciation","USD '000",null,null,null,null,{"$f":"J41","v":0}]
[null,null,null,"EBIT ","USD '000",null,null,null,null,{"$f":"J115-J116","v":0}]
[null,null,null,"Add: Gain from Development Fee","USD '000"]
[null,null,null,"EBT","USD '000",null,null,null,null,{"$f":"J117+J118","v":0}]
[null,null,null,"Taxes on EBT","USD '000",{"$f":"'Inputs - Tax'!E34","v":0.21},null,null,null,{"$f":"J119*$F$120","v":0}]
[null,null,null,"Income Before 50% Depreciation Writedown","USD '000",null,null,null,null,{"$f":"J119-J120","v":0}]
[null,null,null,"Less; 50% Writedown Adjustment","USD '000"]
[null,null,null,"Add: ITC Amortised","USD '000"]
[null,null,null,"Income After Writedown Adjustment","USD '000"]
[]
[null,null,"Cash Flow Statement"]
[null,null,null,"EBITDA","USD '000"]
[null,null,null,"Less: Taxes Paid","USD '000"]
[null,null,null,"Add: ITC","USD '000"]
[null,null,null,"Operating Cash Flow","USD '000"]
[]
[null,null,null,"Less: Capital Expenditures","USD '000"]
[]
[null,null,null,"Net Cash Flow","USD '000"]
[]
[null,null,null,"Paid In Capital","USD '000"]
[null,null,null,"Dividends","USD '000"]
[]
[null,null,"Balance Sheet"]
[null,null,null,"Accumulated Capital Expendtures","USD '000"]
[null,null,null,"Accumulated Development Fee","USD '000"]
[null,null,null,"Less: 50% Basis Adjustment","USD '000"]
[null,null,null,"Total Gross Plant","USD '000"]
[null,null,null,"Less: Accumulated Depreciaton","USD '000"]
[null,null,null,"Net Assets","USD '000"]
[]
[null,null,null,"Liabilities and Capital","USD '000"]
[null,null,null,"Unamortised ITC","USD '000"]
[]
[null,null,null,"Equity Balance","USD '000"]
[null,null,null,"Opening Balance","USD '000"]
[null,null,null,"Add: Paid in Capital","USD '000"]
[null,null,null,"Add: Income Before 50% Adjustment and ITC Amortization","USD '000"]
[null,null,null,"Less: 50% Adjustment","USD '000"]
[null,null,null,"Less: Dividends","USD '000"]
[null,null,null,"Closing Balance","USD '000"]
[]
[null,null,null,"Liabilities and Capital"]
[null,null,null,"Difference"]
[null,null,null,"Test"]
[]
[]
[null,null,"Income Statement - Sponsor"]
[null,null,null,"EBITDA","USD '000"]
[null,null,null,"Less: Depreciation","USD '000"]
[null,null,null,"EBIT ","USD '000"]
[null,null,null,"Add: Gain from Development Fee","USD '000"]
[null,null,null,"EBT","USD '000"]
[null,null,null,"Taxes on EBT","USD '000"]
[null,null,null,"Income Before 50% Depreciation Writedown","USD '000"]
[null,null,null,"Less; 50% Writedown Adjustment","USD '000"]
[null,null,null,"Add: ITC Amortised","USD '000"]
[null,null,null,"Income After Writedown Adjustment","USD '000"]
[]
[null,null,"Cash Flow Statement"]
[null,null,null,"EBITDA","USD '000"]
[null,null,null,"Less: Taxes Paid","USD '000"]
[null,null,null,"Add: ITC","USD '000"]
[null,null,null,"Operating Cash Flow","USD '000"]
[]
[null,null,null,"Less: Capital Expenditures","USD '000"]
[]
[null,null,null,"Net Cash Flow","USD '000"]
[]
[null,null,null,"Paid In Capital","USD '000"]
[null,null,null,"Dividends","USD '000"]
[]
[null,null,"Balance Sheet"]
[null,null,null,"Accumulated Capital Expendtures","USD '000"]
[null,null,null,"Accumulated Development Fee","USD '000"]
[null,null,null,"Less: 50% Basis Adjustment","USD '000"]
[null,null,null,"Total Gross Plant","USD '000"]
[null,null,null,"Less: Accumulated Depreciaton","USD '000"]
[null,null,null,"Net Assets","USD '000"]
[]
[null,null,null,"Liabilities and Capital","USD '000"]
[null,null,null,"Unamortised ITC","USD '000"]
[]
[null,null,null,"Equity Balance","USD '000"]
[null,null,null,"Opening Balance","USD '000"]
[null,null,null,"Add: Paid in Capital","USD '000"]
[null,null,null,"Add: Income Before 50% Adjustment and ITC Amortization","USD '000"]
[null,null,null,"Less: 50% Adjustment","USD '000"]
[null,null,null,"Less: Dividends","USD '000"]
[null,null,null,"Closing Balance","USD '000"]
[]
[null,null,null,"Liabilities and Capital"]
[null,null,null,"Difference"]
[null,null,null,"Test"]
[]
[null,"Verifications"]
[null,null,"Total Income to Partnership"]
[null,null,"Total Income to Tax Equity"]
[null,null,"Total Income to Sponsor"]

{"sheet":"Back Leverage Debt sizing","index":9,"n_rows":79,"n_cols":175,"rows_kept":79,"cut":false,"hidden":false,"merged":[]}
["          "]
[null,null,"Start of Period",null,null,null,null,null,{"$f":"Timing!K2","v":"2020-01-01"},{"$f":"Timing!L2","v":"2020-04-01"},{"$f":"Timing!M2","v":"2020-07-01"},{"$f":"Timing!N2","v":"2020-10-01"},{"$f":"Timing!O2","v":"2021-01-01"},{"$f":"Timing!P2","v":"2021-04-01"},{"$f":"Timing!Q2","v":"2021-07-01"},{"$f":"Timing!R2","v":"2021-10-01"},{"$f":"Timing!S2","v":"2022-01-01"},{"$f":"Timing!T2","v":"2022-04-01"},{"$f":"Timing!U2","v":"2022-07-01"},{"$f":"Timing!V2","v":"2022-10-01"},{"$f":"Timing!W2","v":"2023-01-01"},{"$f":"Timing!X2","v":"2023-04-01"},{"$f":"Timing!Y2","v":"2023-07-01"},{"$f":"Timing!Z2","v":"2023-10-01"},{"$f":"Timing!AA2","v":"2024-01-01"},{"$f":"Timing!AB2","v":"2024-04-01"},{"$f":"Timing!AC2","v":"2024-07-01"},{"$f":"Timing!AD2","v":"2024-10-01"},{"$f":"Timing!AE2","v":"2025-01-01"},{"$f":"Timing!AF2","v":"2025-04-01"},{"$f":"Timing!AG2","v":"2025-07-01"},{"$f":"Timing!AH2","v":"2025-10-01"},{"$f":"Timing!AI2","v":"2026-01-01"},{"$f":"Timing!AJ2","v":"2026-04-01"},{"$f":"Timing!AK2","v":"2026-07-01"},{"$f":"Timing!AL2","v":"2026-10-01"},{"$f":"Timing!AM2","v":"2027-01-01"},{"$f":"Timing!AN2","v":"2027-04-01"},{"$f":"Timing!AO2","v":"2027-07-01"},{"$f":"Timing!AP2","v":"2027-10-01"},{"$f":"Timing!AQ2","v":"2028-01-01"},{"$f":"Timing!AR2","v":"2028-04-01"},{"$f":"Timing!AS2","v":"2028-07-01"},{"$f":"Timing!AT2","v":"2028-10-01"},{"$f":"Timing!AU2","v":"2029-01-01"},{"$f":"Timing!AV2","v":"2029-04-01"},{"$f":"Timing!AW2","v":"2029-07-01"},{"$f":"Timing!AX2","v":"2029-10-01"},{"$f":"Timing!AY2","v":"2030-01-01"},{"$f":"Timing!AZ2","v":"2030-04-01"},{"$f":"Timing!BA2","v":"2030-07-01"},{"$f":"Timing!BB2","v":"2030-10-01"},{"$f":"Timing!BC2","v":"2031-01-01"},{"$f":"Timing!BD2","v":"2031-04-01"},{"$f":"Timing!BE2","v":"2031-07-01"},{"$f":"Timing!BF2","v":"2031-10-01"},{"$f":"Timing!BG2","v":"2032-01-01"},{"$f":"Timing!BH2","v":"2032-04-01"},{"$f":"Timing!BI2","v":"2032-07-01"},{"$f":"Timing!BJ2","v":"2032-10-01"},{"$f":"Timing!BK2","v":"2033-01-01"},{"$f":"Timing!BL2","v":"2033-04-01"},{"$f":"Timing!BM2","v":"2033-07-01"},{"$f":"Timing!BN2","v":"2033-10-01"},{"$f":"Timing!BO2","v":"2034-01-01"},{"$f":"Timing!BP2","v":"2034-04-01"},{"$f":"Timing!BQ2","v":"2034-07-01"},{"$f":"Timing!BR2","v":"2034-10-01"},{"$f":"Timing!BS2","v":"2035-01-01"},{"$f":"Timing!BT2","v":"2035-04-01"},{"$f":"Timing!BU2","v":"2035-07-01"},{"$f":"Timing!BV2","v":"2035-10-01"},{"$f":"Timing!BW2","v":"2036-01-01"},{"$f":"Timing!BX2","v":"2036-04-01"},{"$f":"Timing!BY2","v":"2036-07-01"},{"$f":"Timing!BZ2","v":"2036-10-01"},{"$f":"Timing!CA2","v":"2037-01-01"},{"$f":"Timing!CB2","v":"2037-04-01"},{"$f":"Timing!CC2","v":"2037-07-01"},{"$f":"Timing!CD2","v":"2037-10-01"},{"$f":"Timing!CE2","v":"2038-01-01"},{"$f":"Timing!CF2","v":"2038-04-01"},{"$f":"Timing!CG2","v":"2038-07-01"},{"$f":"Timing!CH2","v":"2038-10-01"},{"$f":"Timing!CI2","v":"2039-01-01"},{"$f":"Timing!CJ2","v":"2039-04-01"},{"$f":"Timing!CK2","v":"2039-07-01"},{"$f":"Timing!CL2","v":"2039-10-01"},{"$f":"Timing!CM2","v":"2040-01-01"},{"$f":"Timing!CN2","v":"2040-04-01"},{"$f":"Timing!CO2","v":"2040-07-01"},{"$f":"Timing!CP2","v":"2040-10-01"},{"$f":"Timing!CQ2","v":"2041-01-01"},{"$f":"Timing!CR2","v":"2041-04-01"},{"$f":"Timing!CS2","v":"2041-07-01"},{"$f":"Timing!CT2","v":"2041-10-01"},{"$f":"Timing!CU2","v":"2042-01-01"},{"$f":"Timing!CV2","v":"2042-04-01"},{"$f":"Timing!CW2","v":"2042-07-01"},{"$f":"Timing!CX2","v":"2042-10-01"},{"$f":"Timing!CY2","v":"2043-01-01"},{"$f":"Timing!CZ2","v":"2043-04-01"},{"$f":"Timing!DA2","v":"2043-07-01"},{"$f":"Timing!DB2","v":"2043-10-01"},{"$f":"Timing!DC2","v":"2044-01-01"},{"$f":"Timing!DD2","v":"2044-04-01"},{"$f":"Timing!DE2","v":"2044-07-01"},{"$f":"Timing!DF2","v":"2044-10-01"},{"$f":"Timing!DG2","v":"2045-01-01"},{"$f":"Timing!DH2","v":"2045-04-01"},{"$f":"Timing!DI2","v":"2045-07-01"},{"$f":"Timing!DJ2","v":"2045-10-01"},{"$f":"Timing!DK2","v":"2046-01-01"},{"$f":"Timing!DL2","v":"2046-04-01"},{"$f":"Timing!DM2","v":"2046-07-01"},{"$f":"Timing!DN2","v":"2046-10-01"},{"$f":"Timing!DO2","v":"2047-01-01"},{"$f":"Timing!DP2","v":"2047-04-01"},{"$f":"Timing!DQ2","v":"2047-07-01"},{"$f":"Timing!DR2","v":"2047-10-01"},{"$f":"Timing!DS2","v":"2048-01-01"},{"$f":"Timing!DT2","v":"2048-04-01"},{"$f":"Timing!DU2","v":"2048-07-01"},{"$f":"Timing!DV2","v":"2048-10-01"},{"$f":"Timing!DW2","v":"2049-01-01"},{"$f":"Timing!DX2","v":"2049-04-01"},{"$f":"Timing!DY2","v":"2049-07-01"},{"$f":"Timing!DZ2","v":"2049-10-01"},{"$f":"Timing!EA2","v":"2050-01-01"},{"$f":"Timing!EB2","v":"2050-04-01"},{"$f":"Timing!EC2","v":"2050-07-01"},{"$f":"Timing!ED2","v":"2050-10-01"},{"$f":"Timing!EE2","v":"2051-01-01"},{"$f":"Timing!EF2","v":"2051-04-01"},{"$f":"Timing!EG2","v":"2051-07-01"},{"$f":"Timing!EH2","v":"2051-10-01"},{"$f":"Timing!EI2","v":"2052-01-01"},{"$f":"Timing!EJ2","v":"2052-04-01"},{"$f":"Timing!EK2","v":"2052-07-01"},{"$f":"Timing!EL2","v":"2052-10-01"},{"$f":"Timing!EM2","v":"2053-01-01"},{"$f":"Timing!EN2","v":"2053-04-01"},{"$f":"Timing!EO2","v":"2053-07-01"},{"$f":"Timing!EP2","v":"2053-10-01"},{"$f":"Timing!EQ2","v":"2054-01-01"},{"$f":"Timing!ER2","v":"2054-04-01"},{"$f":"Timing!ES2","v":"2054-07-01"},{"$f":"Timing!ET2","v":"2054-10-01"},{"$f":"Timing!EU2","v":"2055-01-01"},{"$f":"Timing!EV2","v":"2055-04-01"},{"$f":"Timing!EW2","v":"2055-07-01"},{"$f":"Timing!EX2","v":"2055-10-01"},{"$f":"Timing!EY2","v":"2056-01-01"},{"$f":"Timing!EZ2","v":"2056-04-01"},{"$f":"Timing!FA2","v":"2056-07-01"},{"$f":"Timing!FB2","v":"2056-10-01"},{"$f":"Timing!FC2","v":"2057-01-01"},{"$f":"Timing!FD2","v":"2057-04-01"},{"$f":"Timing!FE2","v":"2057-07-01"},{"$f":"Timing!FF2","v":"2057-10-01"},{"$f":"Timing!FG2","v":"2058-01-01"},{"$f":"Timing!FH2","v":"2058-04-01"},{"$f":"Timing!FI2","v":"2058-07-01"},{"$f":"Timing!FJ2","v":"2058-10-01"},{"$f":"Timing!FK2","v":"2059-01-01"},{"$f":"Timing!FL2","v":"2059-04-01"},{"$f":"Timing!FM2","v":"2059-07-01"},{"$f":"Timing!FN2","v":"2059-10-01"},{"$f":"Timing!FO2","v":"2060-01-01"},{"$f":"Timing!FP2","v":"2060-04-01"},{"$f":"Timing!FQ2","v":"2060-07-01"},{"$f":"Timing!FR2","v":"2060-10-01"},{"$f":"Timing!FS2","v":"2061-01-01"},{"$f":"Timing!FT2","v":"2061-04-01"},{"$f":"Timing!FU2","v":"2061-07-01"}]
[null,null,"End of Period",null,"Start","End",null,null,{"$f":"Timing!K3","v":"2020-03-31"},{"$f":"Timing!L3","v":"2020-06-30"},{"$f":"Timing!M3","v":"2020-09-30"},{"$f":"Timing!N3","v":"2020-12-31"},{"$f":"Timing!O3","v":"2021-03-31"},{"$f":"Timing!P3","v":"2021-06-30"},{"$f":"Timing!Q3","v":"2021-09-30"},{"$f":"Timing!R3","v":"2021-12-31"},{"$f":"Timing!S3","v":"2022-03-31"},{"$f":"Timing!T3","v":"2022-06-30"},{"$f":"Timing!U3","v":"2022-09-30"},{"$f":"Timing!V3","v":"2022-12-31"},{"$f":"Timing!W3","v":"2023-03-31"},{"$f":"Timing!X3","v":"2023-06-30"},{"$f":"Timing!Y3","v":"2023-09-30"},{"$f":"Timing!Z3","v":"2023-12-31"},{"$f":"Timing!AA3","v":"2024-03-31"},{"$f":"Timing!AB3","v":"2024-06-30"},{"$f":"Timing!AC3","v":"2024-09-30"},{"$f":"Timing!AD3","v":"2024-12-31"},{"$f":"Timing!AE3","v":"2025-03-31"},{"$f":"Timing!AF3","v":"2025-06-30"},{"$f":"Timing!AG3","v":"2025-09-30"},{"$f":"Timing!AH3","v":"2025-12-31"},{"$f":"Timing!AI3","v":"2026-03-31"},{"$f":"Timing!AJ3","v":"2026-06-30"},{"$f":"Timing!AK3","v":"2026-09-30"},{"$f":"Timing!AL3","v":"2026-12-31"},{"$f":"Timing!AM3","v":"2027-03-31"},{"$f":"Timing!AN3","v":"2027-06-30"},{"$f":"Timing!AO3","v":"2027-09-30"},{"$f":"Timing!AP3","v":"2027-12-31"},{"$f":"Timing!AQ3","v":"2028-03-31"},{"$f":"Timing!AR3","v":"2028-06-30"},{"$f":"Timing!AS3","v":"2028-09-30"},{"$f":"Timing!AT3","v":"2028-12-31"},{"$f":"Timing!AU3","v":"2029-03-31"},{"$f":"Timing!AV3","v":"2029-06-30"},{"$f":"Timing!AW3","v":"2029-09-30"},{"$f":"Timing!AX3","v":"2029-12-31"},{"$f":"Timing!AY3","v":"2030-03-31"},{"$f":"Timing!AZ3","v":"2030-06-30"},{"$f":"Timing!BA3","v":"2030-09-30"},{"$f":"Timing!BB3","v":"2030-12-31"},{"$f":"Timing!BC3","v":"2031-03-31"},{"$f":"Timing!BD3","v":"2031-06-30"},{"$f":"Timing!BE3","v":"2031-09-30"},{"$f":"Timing!BF3","v":"2031-12-31"},{"$f":"Timing!BG3","v":"2032-03-31"},{"$f":"Timing!BH3","v":"2032-06-30"},{"$f":"Timing!BI3","v":"2032-09-30"},{"$f":"Timing!BJ3","v":"2032-12-31"},{"$f":"Timing!BK3","v":"2033-03-31"},{"$f":"Timing!BL3","v":"2033-06-30"},{"$f":"Timing!BM3","v":"2033-09-30"},{"$f":"Timing!BN3","v":"2033-12-31"},{"$f":"Timing!BO3","v":"2034-03-31"},{"$f":"Timing!BP3","v":"2034-06-30"},{"$f":"Timing!BQ3","v":"2034-09-30"},{"$f":"Timing!BR3","v":"2034-12-31"},{"$f":"Timing!BS3","v":"2035-03-31"},{"$f":"Timing!BT3","v":"2035-06-30"},{"$f":"Timing!BU3","v":"2035-09-30"},{"$f":"Timing!BV3","v":"2035-12-31"},{"$f":"Timing!BW3","v":"2036-03-31"},{"$f":"Timing!BX3","v":"2036-06-30"},{"$f":"Timing!BY3","v":"2036-09-30"},{"$f":"Timing!BZ3","v":"2036-12-31"},{"$f":"Timing!CA3","v":"2037-03-31"},{"$f":"Timing!CB3","v":"2037-06-30"},{"$f":"Timing!CC3","v":"2037-09-30"},{"$f":"Timing!CD3","v":"2037-12-31"},{"$f":"Timing!CE3","v":"2038-03-31"},{"$f":"Timing!CF3","v":"2038-06-30"},{"$f":"Timing!CG3","v":"2038-09-30"},{"$f":"Timing!CH3","v":"2038-12-31"},{"$f":"Timing!CI3","v":"2039-03-31"},{"$f":"Timing!CJ3","v":"2039-06-30"},{"$f":"Timing!CK3","v":"2039-09-30"},{"$f":"Timing!CL3","v":"2039-12-31"},{"$f":"Timing!CM3","v":"2040-03-31"},{"$f":"Timing!CN3","v":"2040-06-30"},{"$f":"Timing!CO3","v":"2040-09-30"},{"$f":"Timing!CP3","v":"2040-12-31"},{"$f":"Timing!CQ3","v":"2041-03-31"},{"$f":"Timing!CR3","v":"2041-06-30"},{"$f":"Timing!CS3","v":"2041-09-30"},{"$f":"Timing!CT3","v":"2041-12-31"},{"$f":"Timing!CU3","v":"2042-03-31"},{"$f":"Timing!CV3","v":"2042-06-30"},{"$f":"Timing!CW3","v":"2042-09-30"},{"$f":"Timing!CX3","v":"2042-12-31"},{"$f":"Timing!CY3","v":"2043-03-31"},{"$f":"Timing!CZ3","v":"2043-06-30"},{"$f":"Timing!DA3","v":"2043-09-30"},{"$f":"Timing!DB3","v":"2043-12-31"},{"$f":"Timing!DC3","v":"2044-03-31"},{"$f":"Timing!DD3","v":"2044-06-30"},{"$f":"Timing!DE3","v":"2044-09-30"},{"$f":"Timing!DF3","v":"2044-12-31"},{"$f":"Timing!DG3","v":"2045-03-31"},{"$f":"Timing!DH3","v":"2045-06-30"},{"$f":"Timing!DI3","v":"2045-09-30"},{"$f":"Timing!DJ3","v":"2045-12-31"},{"$f":"Timing!DK3","v":"2046-03-31"},{"$f":"Timing!DL3","v":"2046-06-30"},{"$f":"Timing!DM3","v":"2046-09-30"},{"$f":"Timing!DN3","v":"2046-12-31"},{"$f":"Timing!DO3","v":"2047-03-31"},{"$f":"Timing!DP3","v":"2047-06-30"},{"$f":"Timing!DQ3","v":"2047-09-30"},{"$f":"Timing!DR3","v":"2047-12-31"},{"$f":"Timing!DS3","v":"2048-03-31"},{"$f":"Timing!DT3","v":"2048-06-30"},{"$f":"Timing!DU3","v":"2048-09-30"},{"$f":"Timing!DV3","v":"2048-12-31"},{"$f":"Timing!DW3","v":"2049-03-31"},{"$f":"Timing!DX3","v":"2049-06-30"},{"$f":"Timing!DY3","v":"2049-09-30"},{"$f":"Timing!DZ3","v":"2049-12-31"},{"$f":"Timing!EA3","v":"2050-03-31"},{"$f":"Timing!EB3","v":"2050-06-30"},{"$f":"Timing!EC3","v":"2050-09-30"},{"$f":"Timing!ED3","v":"2050-12-31"},{"$f":"Timing!EE3","v":"2051-03-31"},{"$f":"Timing!EF3","v":"2051-06-30"},{"$f":"Timing!EG3","v":"2051-09-30"},{"$f":"Timing!EH3","v":"2051-12-31"},{"$f":"Timing!EI3","v":"2052-03-31"},{"$f":"Timing!EJ3","v":"2052-06-30"},{"$f":"Timing!EK3","v":"2052-09-30"},{"$f":"Timing!EL3","v":"2052-12-31"},{"$f":"Timing!EM3","v":"2053-03-31"},{"$f":"Timing!EN3","v":"2053-06-30"},{"$f":"Timing!EO3","v":"2053-09-30"},{"$f":"Timing!EP3","v":"2053-12-31"},{"$f":"Timing!EQ3","v":"2054-03-31"},{"$f":"Timing!ER3","v":"2054-06-30"},{"$f":"Timing!ES3","v":"2054-09-30"},{"$f":"Timing!ET3","v":"2054-12-31"},{"$f":"Timing!EU3","v":"2055-03-31"},{"$f":"Timing!EV3","v":"2055-06-30"},{"$f":"Timing!EW3","v":"2055-09-30"},{"$f":"Timing!EX3","v":"2055-12-31"},{"$f":"Timing!EY3","v":"2056-03-31"},{"$f":"Timing!EZ3","v":"2056-06-30"},{"$f":"Timing!FA3","v":"2056-09-30"},{"$f":"Timing!FB3","v":"2056-12-31"},{"$f":"Timing!FC3","v":"2057-03-31"},{"$f":"Timing!FD3","v":"2057-06-30"},{"$f":"Timing!FE3","v":"2057-09-30"},{"$f":"Timing!FF3","v":"2057-12-31"},{"$f":"Timing!FG3","v":"2058-03-31"},{"$f":"Timing!FH3","v":"2058-06-30"},{"$f":"Timing!FI3","v":"2058-09-30"},{"$f":"Timing!FJ3","v":"2058-12-31"},{"$f":"Timing!FK3","v":"2059-03-31"},{"$f":"Timing!FL3","v":"2059-06-30"},{"$f":"Timing!FM3","v":"2059-09-30"},{"$f":"Timing!FN3","v":"2059-12-31"},{"$f":"Timing!FO3","v":"2060-03-31"},{"$f":"Timing!FP3","v":"2060-06-30"},{"$f":"Timing!FQ3","v":"2060-09-30"},{"$f":"Timing!FR3","v":"2060-12-31"},{"$f":"Timing!FS3","v":"2061-03-31"},{"$f":"Timing!FT3","v":"2061-06-30"},{"$f":"Timing!FU3","v":"2061-09-30"}]
[null,null,"Development Phase",null,{"$f":"Timing!F4","v":"2020-01-01"},{"$f":"Timing!G4","v":"2020-12-31"},null,null,{"$f":"Timing!K4","v":1},{"$f":"Timing!L4","v":1},{"$f":"Timing!M4","v":1},{"$f":"Timing!N4","v":1},{"$f":"Timing!O4","v":0},{"$f":"Timing!P4","v":0},{"$f":"Timing!Q4","v":0},{"$f":"Timing!R4","v":0},{"$f":"Timing!S4","v":0},{"$f":"Timing!T4","v":0},{"$f":"Timing!U4","v":0},{"$f":"Timing!V4","v":0},{"$f":"Timing!W4","v":0},{"$f":"Timing!X4","v":0},{"$f":"Timing!Y4","v":0},{"$f":"Timing!Z4","v":0},{"$f":"Timing!AA4","v":0},{"$f":"Timing!AB4","v":0},{"$f":"Timing!AC4","v":0},{"$f":"Timing!AD4","v":0},{"$f":"Timing!AE4","v":0},{"$f":"Timing!AF4","v":0},{"$f":"Timing!AG4","v":0},{"$f":"Timing!AH4","v":0},{"$f":"Timing!AI4","v":0},{"$f":"Timing!AJ4","v":0},{"$f":"Timing!AK4","v":0},{"$f":"Timing!AL4","v":0},{"$f":"Timing!AM4","v":0},{"$f":"Timing!AN4","v":0},{"$f":"Timing!AO4","v":0},{"$f":"Timing!AP4","v":0},{"$f":"Timing!AQ4","v":0},{"$f":"Timing!AR4","v":0},{"$f":"Timing!AS4","v":0},{"$f":"Timing!AT4","v":0},{"$f":"Timing!AU4","v":0},{"$f":"Timing!AV4","v":0},{"$f":"Timing!AW4","v":0},{"$f":"Timing!AX4","v":0},{"$f":"Timing!AY4","v":0},{"$f":"Timing!AZ4","v":0},{"$f":"Timing!BA4","v":0},{"$f":"Timing!BB4","v":0},{"$f":"Timing!BC4","v":0},{"$f":"Timing!BD4","v":0},{"$f":"Timing!BE4","v":0},{"$f":"Timing!BF4","v":0},{"$f":"Timing!BG4","v":0},{"$f":"Timing!BH4","v":0},{"$f":"Timing!BI4","v":0},{"$f":"Timing!BJ4","v":0},{"$f":"Timing!BK4","v":0},{"$f":"Timing!BL4","v":0},{"$f":"Timing!BM4","v":0},{"$f":"Timing!BN4","v":0},{"$f":"Timing!BO4","v":0},{"$f":"Timing!BP4","v":0},{"$f":"Timing!BQ4","v":0},{"$f":"Timing!BR4","v":0},{"$f":"Timing!BS4","v":0},{"$f":"Timing!BT4","v":0},{"$f":"Timing!BU4","v":0},{"$f":"Timing!BV4","v":0},{"$f":"Timing!BW4","v":0},{"$f":"Timing!BX4","v":0},{"$f":"Timing!BY4","v":0},{"$f":"Timing!BZ4","v":0},{"$f":"Timing!CA4","v":0},{"$f":"Timing!CB4","v":0},{"$f":"Timing!CC4","v":0},{"$f":"Timing!CD4","v":0},{"$f":"Timing!CE4","v":0},{"$f":"Timing!CF4","v":0},{"$f":"Timing!CG4","v":0},{"$f":"Timing!CH4","v":0},{"$f":"Timing!CI4","v":0},{"$f":"Timing!CJ4","v":0},{"$f":"Timing!CK4","v":0},{"$f":"Timing!CL4","v":0},{"$f":"Timing!CM4","v":0},{"$f":"Timing!CN4","v":0},{"$f":"Timing!CO4","v":0},{"$f":"Timing!CP4","v":0},{"$f":"Timing!CQ4","v":0},{"$f":"Timing!CR4","v":0},{"$f":"Timing!CS4","v":0},{"$f":"Timing!CT4","v":0},{"$f":"Timing!CU4","v":0},{"$f":"Timing!CV4","v":0},{"$f":"Timing!CW4","v":0},{"$f":"Timing!CX4","v":0},{"$f":"Timing!CY4","v":0},{"$f":"Timing!CZ4","v":0},{"$f":"Timing!DA4","v":0},{"$f":"Timing!DB4","v":0},{"$f":"Timing!DC4","v":0},{"$f":"Timing!DD4","v":0},{"$f":"Timing!DE4","v":0},{"$f":"Timing!DF4","v":0},{"$f":"Timing!DG4","v":0},{"$f":"Timing!DH4","v":0},{"$f":"Timing!DI4","v":0},{"$f":"Timing!DJ4","v":0},{"$f":"Timing!DK4","v":0},{"$f":"Timing!DL4","v":0},{"$f":"Timing!DM4","v":0},{"$f":"Timing!DN4","v":0},{"$f":"Timing!DO4","v":0},{"$f":"Timing!DP4","v":0},{"$f":"Timing!DQ4","v":0},{"$f":"Timing!DR4","v":0},{"$f":"Timing!DS4","v":0},{"$f":"Timing!DT4","v":0},{"$f":"Timing!DU4","v":0},{"$f":"Timing!DV4","v":0},{"$f":"Timing!DW4","v":0},{"$f":"Timing!DX4","v":0},{"$f":"Timing!DY4","v":0},{"$f":"Timing!DZ4","v":0},{"$f":"Timing!EA4","v":0},{"$f":"Timing!EB4","v":0},{"$f":"Timing!EC4","v":0},{"$f":"Timing!ED4","v":0},{"$f":"Timing!EE4","v":0},{"$f":"Timing!EF4","v":0},{"$f":"Timing!EG4","v":0},{"$f":"Timing!EH4","v":0},{"$f":"Timing!EI4","v":0},{"$f":"Timing!EJ4","v":0},{"$f":"Timing!EK4","v":0},{"$f":"Timing!EL4","v":0},{"$f":"Timing!EM4","v":0},{"$f":"Timing!EN4","v":0},{"$f":"Timing!EO4","v":0},{"$f":"Timing!EP4","v":0},{"$f":"Timing!EQ4","v":0},{"$f":"Timing!ER4","v":0},{"$f":"Timing!ES4","v":0},{"$f":"Timing!ET4","v":0},{"$f":"Timing!EU4","v":0},{"$f":"Timing!EV4","v":0},{"$f":"Timing!EW4","v":0},{"$f":"Timing!EX4","v":0},{"$f":"Timing!EY4","v":0},{"$f":"Timing!EZ4","v":0},{"$f":"Timing!FA4","v":0},{"$f":"Timing!FB4","v":0},{"$f":"Timing!FC4","v":0},{"$f":"Timing!FD4","v":0},{"$f":"Timing!FE4","v":0},{"$f":"Timing!FF4","v":0},{"$f":"Timing!FG4","v":0},{"$f":"Timing!FH4","v":0},{"$f":"Timing!FI4","v":0},{"$f":"Timing!FJ4","v":0},{"$f":"Timing!FK4","v":0},{"$f":"Timing!FL4","v":0},{"$f":"Timing!FM4","v":0},{"$f":"Timing!FN4","v":0},{"$f":"Timing!FO4","v":0},{"$f":"Timing!FP4","v":0},{"$f":"Timing!FQ4","v":0},{"$f":"Timing!FR4","v":0},{"$f":"Timing!FS4","v":0},{"$f":"Timing!FT4","v":0},{"$f":"Timing!FU4","v":0}]
[null,null,"Construction Phase",null,{"$f":"Timing!F5","v":"2021-01-01"},{"$f":"Timing!G5","v":"2021-12-31"},null,null,{"$f":"Timing!K5","v":0},{"$f":"Timing!L5","v":0},{"$f":"Timing!M5","v":0},{"$f":"Timing!N5","v":0},{"$f":"Timing!O5","v":1},{"$f":"Timing!P5","v":1},{"$f":"Timing!Q5","v":1},{"$f":"Timing!R5","v":1},{"$f":"Timing!S5","v":0},{"$f":"Timing!T5","v":0},{"$f":"Timing!U5","v":0},{"$f":"Timing!V5","v":0},{"$f":"Timing!W5","v":0},{"$f":"Timing!X5","v":0},{"$f":"Timing!Y5","v":0},{"$f":"Timing!Z5","v":0},{"$f":"Timing!AA5","v":0},{"$f":"Timing!AB5","v":0},{"$f":"Timing!AC5","v":0},{"$f":"Timing!AD5","v":0},{"$f":"Timing!AE5","v":0},{"$f":"Timing!AF5","v":0},{"$f":"Timing!AG5","v":0},{"$f":"Timing!AH5","v":0},{"$f":"Timing!AI5","v":0},{"$f":"Timing!AJ5","v":0},{"$f":"Timing!AK5","v":0},{"$f":"Timing!AL5","v":0},{"$f":"Timing!AM5","v":0},{"$f":"Timing!AN5","v":0},{"$f":"Timing!AO5","v":0},{"$f":"Timing!AP5","v":0},{"$f":"Timing!AQ5","v":0},{"$f":"Timing!AR5","v":0},{"$f":"Timing!AS5","v":0},{"$f":"Timing!AT5","v":0},{"$f":"Timing!AU5","v":0},{"$f":"Timing!AV5","v":0},{"$f":"Timing!AW5","v":0},{"$f":"Timing!AX5","v":0},{"$f":"Timing!AY5","v":0},{"$f":"Timing!AZ5","v":0},{"$f":"Timing!BA5","v":0},{"$f":"Timing!BB5","v":0},{"$f":"Timing!BC5","v":0},{"$f":"Timing!BD5","v":0},{"$f":"Timing!BE5","v":0},{"$f":"Timing!BF5","v":0},{"$f":"Timing!BG5","v":0},{"$f":"Timing!BH5","v":0},{"$f":"Timing!BI5","v":0},{"$f":"Timing!BJ5","v":0},{"$f":"Timing!BK5","v":0},{"$f":"Timing!BL5","v":0},{"$f":"Timing!BM5","v":0},{"$f":"Timing!BN5","v":0},{"$f":"Timing!BO5","v":0},{"$f":"Timing!BP5","v":0},{"$f":"Timing!BQ5","v":0},{"$f":"Timing!BR5","v":0},{"$f":"Timing!BS5","v":0},{"$f":"Timing!BT5","v":0},{"$f":"Timing!BU5","v":0},{"$f":"Timing!BV5","v":0},{"$f":"Timing!BW5","v":0},{"$f":"Timing!BX5","v":0},{"$f":"Timing!BY5","v":0},{"$f":"Timing!BZ5","v":0},{"$f":"Timing!CA5","v":0},{"$f":"Timing!CB5","v":0},{"$f":"Timing!CC5","v":0},{"$f":"Timing!CD5","v":0},{"$f":"Timing!CE5","v":0},{"$f":"Timing!CF5","v":0},{"$f":"Timing!CG5","v":0},{"$f":"Timing!CH5","v":0},{"$f":"Timing!CI5","v":0},{"$f":"Timing!CJ5","v":0},{"$f":"Timing!CK5","v":0},{"$f":"Timing!CL5","v":0},{"$f":"Timing!CM5","v":0},{"$f":"Timing!CN5","v":0},{"$f":"Timing!CO5","v":0},{"$f":"Timing!CP5","v":0},{"$f":"Timing!CQ5","v":0},{"$f":"Timing!CR5","v":0},{"$f":"Timing!CS5","v":0},{"$f":"Timing!CT5","v":0},{"$f":"Timing!CU5","v":0},{"$f":"Timing!CV5","v":0},{"$f":"Timing!CW5","v":0},{"$f":"Timing!CX5","v":0},{"$f":"Timing!CY5","v":0},{"$f":"Timing!CZ5","v":0},{"$f":"Timing!DA5","v":0},{"$f":"Timing!DB5","v":0},{"$f":"Timing!DC5","v":0},{"$f":"Timing!DD5","v":0},{"$f":"Timing!DE5","v":0},{"$f":"Timing!DF5","v":0},{"$f":"Timing!DG5","v":0},{"$f":"Timing!DH5","v":0},{"$f":"Timing!DI5","v":0},{"$f":"Timing!DJ5","v":0},{"$f":"Timing!DK5","v":0},{"$f":"Timing!DL5","v":0},{"$f":"Timing!DM5","v":0},{"$f":"Timing!DN5","v":0},{"$f":"Timing!DO5","v":0},{"$f":"Timing!DP5","v":0},{"$f":"Timing!DQ5","v":0},{"$f":"Timing!DR5","v":0},{"$f":"Timing!DS5","v":0},{"$f":"Timing!DT5","v":0},{"$f":"Timing!DU5","v":0},{"$f":"Timing!DV5","v":0},{"$f":"Timing!DW5","v":0},{"$f":"Timing!DX5","v":0},{"$f":"Timing!DY5","v":0},{"$f":"Timing!DZ5","v":0},{"$f":"Timing!EA5","v":0},{"$f":"Timing!EB5","v":0},{"$f":"Timing!EC5","v":0},{"$f":"Timing!ED5","v":0},{"$f":"Timing!EE5","v":0},{"$f":"Timing!EF5","v":0},{"$f":"Timing!EG5","v":0},{"$f":"Timing!EH5","v":0},{"$f":"Timing!EI5","v":0},{"$f":"Timing!EJ5","v":0},{"$f":"Timing!EK5","v":0},{"$f":"Timing!EL5","v":0},{"$f":"Timing!EM5","v":0},{"$f":"Timing!EN5","v":0},{"$f":"Timing!EO5","v":0},{"$f":"Timing!EP5","v":0},{"$f":"Timing!EQ5","v":0},{"$f":"Timing!ER5","v":0},{"$f":"Timing!ES5","v":0},{"$f":"Timing!ET5","v":0},{"$f":"Timing!EU5","v":0},{"$f":"Timing!EV5","v":0},{"$f":"Timing!EW5","v":0},{"$f":"Timing!EX5","v":0},{"$f":"Timing!EY5","v":0},{"$f":"Timing!EZ5","v":0},{"$f":"Timing!FA5","v":0},{"$f":"Timing!FB5","v":0},{"$f":"Timing!FC5","v":0},{"$f":"Timing!FD5","v":0},{"$f":"Timing!FE5","v":0},{"$f":"Timing!FF5","v":0},{"$f":"Timing!FG5","v":0},{"$f":"Timing!FH5","v":0},{"$f":"Timing!FI5","v":0},{"$f":"Timing!FJ5","v":0},{"$f":"Timing!FK5","v":0},{"$f":"Timing!FL5","v":0},{"$f":"Timing!FM5","v":0},{"$f":"Timing!FN5","v":0},{"$f":"Timing!FO5","v":0},{"$f":"Timing!FP5","v":0},{"$f":"Timing!FQ5","v":0},{"$f":"Timing!FR5","v":0},{"$f":"Timing!FS5","v":0},{"$f":"Timing!FT5","v":0},{"$f":"Timing!FU5","v":0}]
[null,null,"Operation Phase",null,{"$f":"Timing!F6","v":"2022-01-01"},{"$f":"Timing!G6","v":"2056-12-31"},null,null,{"$f":"Timing!K6","v":0},{"$f":"Timing!L6","v":0},{"$f":"Timing!M6","v":0},{"$f":"Timing!N6","v":0},{"$f":"Timing!O6","v":0},{"$f":"Timing!P6","v":0},{"$f":"Timing!Q6","v":0},{"$f":"Timing!R6","v":0},{"$f":"Timing!S6","v":1},{"$f":"Timing!T6","v":1},{"$f":"Timing!U6","v":1},{"$f":"Timing!V6","v":1},{"$f":"Timing!W6","v":1},{"$f":"Timing!X6","v":1},{"$f":"Timing!Y6","v":1},{"$f":"Timing!Z6","v":1},{"$f":"Timing!AA6","v":1},{"$f":"Timing!AB6","v":1},{"$f":"Timing!AC6","v":1},{"$f":"Timing!AD6","v":1},{"$f":"Timing!AE6","v":1},{"$f":"Timing!AF6","v":1},{"$f":"Timing!AG6","v":1},{"$f":"Timing!AH6","v":1},{"$f":"Timing!AI6","v":1},{"$f":"Timing!AJ6","v":1},{"$f":"Timing!AK6","v":1},{"$f":"Timing!AL6","v":1},{"$f":"Timing!AM6","v":1},{"$f":"Timing!AN6","v":1},{"$f":"Timing!AO6","v":1},{"$f":"Timing!AP6","v":1},{"$f":"Timing!AQ6","v":1},{"$f":"Timing!AR6","v":1},{"$f":"Timing!AS6","v":1},{"$f":"Timing!AT6","v":1},{"$f":"Timing!AU6","v":1},{"$f":"Timing!AV6","v":1},{"$f":"Timing!AW6","v":1},{"$f":"Timing!AX6","v":1},{"$f":"Timing!AY6","v":1},{"$f":"Timing!AZ6","v":1},{"$f":"Timing!BA6","v":1},{"$f":"Timing!BB6","v":1},{"$f":"Timing!BC6","v":1},{"$f":"Timing!BD6","v":1},{"$f":"Timing!BE6","v":1},{"$f":"Timing!BF6","v":1},{"$f":"Timing!BG6","v":1},{"$f":"Timing!BH6","v":1},{"$f":"Timing!BI6","v":1},{"$f":"Timing!BJ6","v":1},{"$f":"Timing!BK6","v":1},{"$f":"Timing!BL6","v":1},{"$f":"Timing!BM6","v":1},{"$f":"Timing!BN6","v":1},{"$f":"Timing!BO6","v":1},{"$f":"Timing!BP6","v":1},{"$f":"Timing!BQ6","v":1},{"$f":"Timing!BR6","v":1},{"$f":"Timing!BS6","v":1},{"$f":"Timing!BT6","v":1},{"$f":"Timing!BU6","v":1},{"$f":"Timing!BV6","v":1},{"$f":"Timing!BW6","v":1},{"$f":"Timing!BX6","v":1},{"$f":"Timing!BY6","v":1},{"$f":"Timing!BZ6","v":1},{"$f":"Timing!CA6","v":1},{"$f":"Timing!CB6","v":1},{"$f":"Timing!CC6","v":1},{"$f":"Timing!CD6","v":1},{"$f":"Timing!CE6","v":1},{"$f":"Timing!CF6","v":1},{"$f":"Timing!CG6","v":1},{"$f":"Timing!CH6","v":1},{"$f":"Timing!CI6","v":1},{"$f":"Timing!CJ6","v":1},{"$f":"Timing!CK6","v":1},{"$f":"Timing!CL6","v":1},{"$f":"Timing!CM6","v":1},{"$f":"Timing!CN6","v":1},{"$f":"Timing!CO6","v":1},{"$f":"Timing!CP6","v":1},{"$f":"Timing!CQ6","v":1},{"$f":"Timing!CR6","v":1},{"$f":"Timing!CS6","v":1},{"$f":"Timing!CT6","v":1},{"$f":"Timing!CU6","v":1},{"$f":"Timing!CV6","v":1},{"$f":"Timing!CW6","v":1},{"$f":"Timing!CX6","v":1},{"$f":"Timing!CY6","v":1},{"$f":"Timing!CZ6","v":1},{"$f":"Timing!DA6","v":1},{"$f":"Timing!DB6","v":1},{"$f":"Timing!DC6","v":1},{"$f":"Timing!DD6","v":1},{"$f":"Timing!DE6","v":1},{"$f":"Timing!DF6","v":1},{"$f":"Timing!DG6","v":1},{"$f":"Timing!DH6","v":1},{"$f":"Timing!DI6","v":1},{"$f":"Timing!DJ6","v":1},{"$f":"Timing!DK6","v":1},{"$f":"Timing!DL6","v":1},{"$f":"Timing!DM6","v":1},{"$f":"Timing!DN6","v":1},{"$f":"Timing!DO6","v":1},{"$f":"Timing!DP6","v":1},{"$f":"Timing!DQ6","v":1},{"$f":"Timing!DR6","v":1},{"$f":"Timing!DS6","v":1},{"$f":"Timing!DT6","v":1},{"$f":"Timing!DU6","v":1},{"$f":"Timing!DV6","v":1},{"$f":"Timing!DW6","v":1},{"$f":"Timing!DX6","v":1},{"$f":"Timing!DY6","v":1},{"$f":"Timing!DZ6","v":1},{"$f":"Timing!EA6","v":1},{"$f":"Timing!EB6","v":1},{"$f":"Timing!EC6","v":1},{"$f":"Timing!ED6","v":1},{"$f":"Timing!EE6","v":1},{"$f":"Timing!EF6","v":1},{"$f":"Timing!EG6","v":1},{"$f":"Timing!EH6","v":1},{"$f":"Timing!EI6","v":1},{"$f":"Timing!EJ6","v":1},{"$f":"Timing!EK6","v":1},{"$f":"Timing!EL6","v":1},{"$f":"Timing!EM6","v":1},{"$f":"Timing!EN6","v":1},{"$f":"Timing!EO6","v":1},{"$f":"Timing!EP6","v":1},{"$f":"Timing!EQ6","v":1},{"$f":"Timing!ER6","v":1},{"$f":"Timing!ES6","v":1},{"$f":"Timing!ET6","v":1},{"$f":"Timing!EU6","v":1},{"$f":"Timing!EV6","v":1},{"$f":"Timing!EW6","v":1},{"$f":"Timing!EX6","v":1},{"$f":"Timing!EY6","v":1},{"$f":"Timing!EZ6","v":1},{"$f":"Timing!FA6","v":1},{"$f":"Timing!FB6","v":1},{"$f":"Timing!FC6","v":0},{"$f":"Timing!FD6","v":0},{"$f":"Timing!FE6","v":0},{"$f":"Timing!FF6","v":0},{"$f":"Timing!FG6","v":0},{"$f":"Timing!FH6","v":0},{"$f":"Timing!FI6","v":0},{"$f":"Timing!FJ6","v":0},{"$f":"Timing!FK6","v":0},{"$f":"Timing!FL6","v":0},{"$f":"Timing!FM6","v":0},{"$f":"Timing!FN6","v":0},{"$f":"Timing!FO6","v":0},{"$f":"Timing!FP6","v":0},{"$f":"Timing!FQ6","v":0},{"$f":"Timing!FR6","v":0},{"$f":"Timing!FS6","v":0},{"$f":"Timing!FT6","v":0},{"$f":"Timing!FU6","v":0}]
[null,null,"Days in period",null,null,null,null,null,{"$f":"I3-I2+1","v":91},{"$f":"J3-J2+1","v":91},92,92,90,91,92,92,90,91,92,92,90,91,92,92,91,91,92,92,90,91,92,92,90,91,92,92,90,91,92,92,91,91,92,92,90,91,92,92,90,91,92,92,90,91,92,92,91,91,92,92,90,91,92,92,90,91,92,92,90,91,92,92,91,{"$f":"BV3-BV2+1","v":91},92,92,90,91,92,92,90,91,92,92,90,91,92,92,91,91,92,92,90,91,92,92,90,91,92,92,90,91,92,92,91,91,92,92,90,91,92,92,90,91,92,92,90,91,92,92,91,91,92,92,90,91,92,92,90,91,92,92,90,91,92,92,91,{"$f":"EH3-EH2+1","v":91},92,92,90,91,92,92,90,91,92,92,90,91,92,92,91,91,92,92,90,91,92,92,90,91,92,92,90,91,92,92,91,91,92,92,90,91,92]
[null,null,"Pre-flip period",null,null,null,null,null,{"$f":"Timing!K33","v":0},{"$f":"Timing!L33","v":0},{"$f":"Timing!M33","v":0},{"$f":"Timing!N33","v":0},{"$f":"Timing!O33","v":0},{"$f":"Timing!P33","v":0},{"$f":"Timing!Q33","v":0},{"$f":"Timing!R33","v":0},{"$f":"Timing!S33","v":1},{"$f":"Timing!T33","v":1},{"$f":"Timing!U33","v":1},{"$f":"Timing!V33","v":1},{"$f":"Timing!W33","v":1},{"$f":"Timing!X33","v":1},{"$f":"Timing!Y33","v":1},{"$f":"Timing!Z33","v":1},{"$f":"Timing!AA33","v":1},{"$f":"Timing!AB33","v":1},{"$f":"Timing!AC33","v":1},{"$f":"Timing!AD33","v":1},{"$f":"Timing!AE33","v":1},{"$f":"Timing!AF33","v":1},{"$f":"Timing!AG33","v":1},{"$f":"Timing!AH33","v":1},{"$f":"Timing!AI33","v":1},{"$f":"Timing!AJ33","v":1},{"$f":"Timing!AK33","v":1},{"$f":"Timing!AL33","v":1},{"$f":"Timing!AM33","v":0},{"$f":"Timing!AN33","v":0},{"$f":"Timing!AO33","v":0},{"$f":"Timing!AP33","v":0},{"$f":"Timing!AQ33","v":0},{"$f":"Timing!AR33","v":0},{"$f":"Timing!AS33","v":0},{"$f":"Timing!AT33","v":0},{"$f":"Timing!AU33","v":0},{"$f":"Timing!AV33","v":0},{"$f":"Timing!AW33","v":0},{"$f":"Timing!AX33","v":0},{"$f":"Timing!AY33","v":0},{"$f":"Timing!AZ33","v":0},{"$f":"Timing!BA33","v":0},{"$f":"Timing!BB33","v":0},{"$f":"Timing!BC33","v":0},{"$f":"Timing!BD33","v":0},{"$f":"Timing!BE33","v":0},{"$f":"Timing!BF33","v":0},{"$f":"Timing!BG33","v":0},{"$f":"Timing!BH33","v":0},{"$f":"Timing!BI33","v":0},{"$f":"Timing!BJ33","v":0},{"$f":"Timing!BK33","v":0},{"$f":"Timing!BL33","v":0},{"$f":"Timing!BM33","v":0},{"$f":"Timing!BN33","v":0},{"$f":"Timing!BO33","v":0},{"$f":"Timing!BP33","v":0},{"$f":"Timing!BQ33","v":0},{"$f":"Timing!BR33","v":0},{"$f":"Timing!BS33","v":0},{"$f":"Timing!BT33","v":0},{"$f":"Timing!BU33","v":0},{"$f":"Timing!BV33","v":0},{"$f":"Timing!BW33","v":0},{"$f":"Timing!BX33","v":0},{"$f":"Timing!BY33","v":0},{"$f":"Timing!BZ33","v":0},{"$f":"Timing!CA33","v":0},{"$f":"Timing!CB33","v":0},{"$f":"Timing!CC33","v":0},{"$f":"Timing!CD33","v":0},{"$f":"Timing!CE33","v":0},{"$f":"Timing!CF33","v":0},{"$f":"Timing!CG33","v":0},{"$f":"Timing!CH33","v":0},{"$f":"Timing!CI33","v":0},{"$f":"Timing!CJ33","v":0},{"$f":"Timing!CK33","v":0},{"$f":"Timing!CL33","v":0},{"$f":"Timing!CM33","v":0},{"$f":"Timing!CN33","v":0},{"$f":"Timing!CO33","v":0},{"$f":"Timing!CP33","v":0},{"$f":"Timing!CQ33","v":0},{"$f":"Timing!CR33","v":0},{"$f":"Timing!CS33","v":0},{"$f":"Timing!CT33","v":0},{"$f":"Timing!CU33","v":0},{"$f":"Timing!CV33","v":0},{"$f":"Timing!CW33","v":0},{"$f":"Timing!CX33","v":0},{"$f":"Timing!CY33","v":0},{"$f":"Timing!CZ33","v":0},{"$f":"Timing!DA33","v":0},{"$f":"Timing!DB33","v":0},{"$f":"Timing!DC33","v":0},{"$f":"Timing!DD33","v":0},{"$f":"Timing!DE33","v":0},{"$f":"Timing!DF33","v":0},{"$f":"Timing!DG33","v":0},{"$f":"Timing!DH33","v":0},{"$f":"Timing!DI33","v":0},{"$f":"Timing!DJ33","v":0},{"$f":"Timing!DK33","v":0},{"$f":"Timing!DL33","v":0},{"$f":"Timing!DM33","v":0},{"$f":"Timing!DN33","v":0},{"$f":"Timing!DO33","v":0},{"$f":"Timing!DP33","v":0},{"$f":"Timing!DQ33","v":0},{"$f":"Timing!DR33","v":0},{"$f":"Timing!DS33","v":0},{"$f":"Timing!DT33","v":0},{"$f":"Timing!DU33","v":0},{"$f":"Timing!DV33","v":0},{"$f":"Timing!DW33","v":0},{"$f":"Timing!DX33","v":0},{"$f":"Timing!DY33","v":0},{"$f":"Timing!DZ33","v":0},{"$f":"Timing!EA33","v":0},{"$f":"Timing!EB33","v":0},{"$f":"Timing!EC33","v":0},{"$f":"Timing!ED33","v":0},{"$f":"Timing!EE33","v":0},{"$f":"Timing!EF33","v":0},{"$f":"Timing!EG33","v":0},{"$f":"Timing!EH33","v":0},{"$f":"Timing!EI33","v":0},{"$f":"Timing!EJ33","v":0},{"$f":"Timing!EK33","v":0},{"$f":"Timing!EL33","v":0},{"$f":"Timing!EM33","v":0},{"$f":"Timing!EN33","v":0},{"$f":"Timing!EO33","v":0},{"$f":"Timing!EP33","v":0},{"$f":"Timing!EQ33","v":0},{"$f":"Timing!ER33","v":0},{"$f":"Timing!ES33","v":0},{"$f":"Timing!ET33","v":0},{"$f":"Timing!EU33","v":0},{"$f":"Timing!EV33","v":0},{"$f":"Timing!EW33","v":0},{"$f":"Timing!EX33","v":0},{"$f":"Timing!EY33","v":0},{"$f":"Timing!EZ33","v":0},{"$f":"Timing!FA33","v":0},{"$f":"Timing!FB33","v":0},{"$f":"Timing!FC33","v":0},{"$f":"Timing!FD33","v":0},{"$f":"Timing!FE33","v":0},{"$f":"Timing!FF33","v":0},{"$f":"Timing!FG33","v":0},{"$f":"Timing!FH33","v":0},{"$f":"Timing!FI33","v":0},{"$f":"Timing!FJ33","v":0},{"$f":"Timing!FK33","v":0},{"$f":"Timing!FL33","v":0},{"$f":"Timing!FM33","v":0},{"$f":"Timing!FN33","v":0},{"$f":"Timing!FO33","v":0},{"$f":"Timing!FP33","v":0},{"$f":"Timing!FQ33","v":0},{"$f":"Timing!FR33","v":0},{"$f":"Timing!FS33","v":0},{"$f":"Timing!FT33","v":0},{"$f":"Timing!FU33","v":0}]
[null,null,"Post-flip period",null,null,null,null,null,{"$f":"Timing!K34","v":0},{"$f":"Timing!L34","v":0},{"$f":"Timing!M34","v":0},{"$f":"Timing!N34","v":0},{"$f":"Timing!O34","v":0},{"$f":"Timing!P34","v":0},{"$f":"Timing!Q34","v":0},{"$f":"Timing!R34","v":0},{"$f":"Timing!S34","v":0},{"$f":"Timing!T34","v":0},{"$f":"Timing!U34","v":0},{"$f":"Timing!V34","v":0},{"$f":"Timing!W34","v":0},{"$f":"Timing!X34","v":0},{"$f":"Timing!Y34","v":0},{"$f":"Timing!Z34","v":0},{"$f":"Timing!AA34","v":0},{"$f":"Timing!AB34","v":0},{"$f":"Timing!AC34","v":0},{"$f":"Timing!AD34","v":0},{"$f":"Timing!AE34","v":0},{"$f":"Timing!AF34","v":0},{"$f":"Timing!AG34","v":0},{"$f":"Timing!AH34","v":0},{"$f":"Timing!AI34","v":0},{"$f":"Timing!AJ34","v":0},{"$f":"Timing!AK34","v":0},{"$f":"Timing!AL34","v":0},{"$f":"Timing!AM34","v":1},{"$f":"Timing!AN34","v":1},{"$f":"Timing!AO34","v":1},{"$f":"Timing!AP34","v":1},{"$f":"Timing!AQ34","v":1},{"$f":"Timing!AR34","v":1},{"$f":"Timing!AS34","v":1},{"$f":"Timing!AT34","v":1},{"$f":"Timing!AU34","v":1},{"$f":"Timing!AV34","v":1},{"$f":"Timing!AW34","v":1},{"$f":"Timing!AX34","v":1},{"$f":"Timing!AY34","v":1},{"$f":"Timing!AZ34","v":1},{"$f":"Timing!BA34","v":1},{"$f":"Timing!BB34","v":1},{"$f":"Timing!BC34","v":1},{"$f":"Timing!BD34","v":1},{"$f":"Timing!BE34","v":1},{"$f":"Timing!BF34","v":1},{"$f":"Timing!BG34","v":1},{"$f":"Timing!BH34","v":1},{"$f":"Timing!BI34","v":1},{"$f":"Timing!BJ34","v":1},{"$f":"Timing!BK34","v":1},{"$f":"Timing!BL34","v":1},{"$f":"Timing!BM34","v":1},{"$f":"Timing!BN34","v":1},{"$f":"Timing!BO34","v":1},{"$f":"Timing!BP34","v":1},{"$f":"Timing!BQ34","v":1},{"$f":"Timing!BR34","v":1},{"$f":"Timing!BS34","v":1},{"$f":"Timing!BT34","v":1},{"$f":"Timing!BU34","v":1},{"$f":"Timing!BV34","v":1},{"$f":"Timing!BW34","v":1},{"$f":"Timing!BX34","v":1},{"$f":"Timing!BY34","v":1},{"$f":"Timing!BZ34","v":1},{"$f":"Timing!CA34","v":1},{"$f":"Timing!CB34","v":1},{"$f":"Timing!CC34","v":1},{"$f":"Timing!CD34","v":1},{"$f":"Timing!CE34","v":1},{"$f":"Timing!CF34","v":1},{"$f":"Timing!CG34","v":1},{"$f":"Timing!CH34","v":1},{"$f":"Timing!CI34","v":1},{"$f":"Timing!CJ34","v":1},{"$f":"Timing!CK34","v":1},{"$f":"Timing!CL34","v":1},{"$f":"Timing!CM34","v":1},{"$f":"Timing!CN34","v":1},{"$f":"Timing!CO34","v":1},{"$f":"Timing!CP34","v":1},{"$f":"Timing!CQ34","v":1},{"$f":"Timing!CR34","v":1},{"$f":"Timing!CS34","v":1},{"$f":"Timing!CT34","v":1},{"$f":"Timing!CU34","v":1},{"$f":"Timing!CV34","v":1},{"$f":"Timing!CW34","v":1},{"$f":"Timing!CX34","v":1},{"$f":"Timing!CY34","v":1},{"$f":"Timing!CZ34","v":1},{"$f":"Timing!DA34","v":1},{"$f":"Timing!DB34","v":1},{"$f":"Timing!DC34","v":1},{"$f":"Timing!DD34","v":1},{"$f":"Timing!DE34","v":1},{"$f":"Timing!DF34","v":1},{"$f":"Timing!DG34","v":1},{"$f":"Timing!DH34","v":1},{"$f":"Timing!DI34","v":1},{"$f":"Timing!DJ34","v":1},{"$f":"Timing!DK34","v":1},{"$f":"Timing!DL34","v":1},{"$f":"Timing!DM34","v":1},{"$f":"Timing!DN34","v":1},{"$f":"Timing!DO34","v":1},{"$f":"Timing!DP34","v":1},{"$f":"Timing!DQ34","v":1},{"$f":"Timing!DR34","v":1},{"$f":"Timing!DS34","v":1},{"$f":"Timing!DT34","v":1},{"$f":"Timing!DU34","v":1},{"$f":"Timing!DV34","v":1},{"$f":"Timing!DW34","v":1},{"$f":"Timing!DX34","v":1},{"$f":"Timing!DY34","v":1},{"$f":"Timing!DZ34","v":1},{"$f":"Timing!EA34","v":1},{"$f":"Timing!EB34","v":1},{"$f":"Timing!EC34","v":1},{"$f":"Timing!ED34","v":1},{"$f":"Timing!EE34","v":1},{"$f":"Timing!EF34","v":1},{"$f":"Timing!EG34","v":1},{"$f":"Timing!EH34","v":1},{"$f":"Timing!EI34","v":1},{"$f":"Timing!EJ34","v":1},{"$f":"Timing!EK34","v":1},{"$f":"Timing!EL34","v":1},{"$f":"Timing!EM34","v":1},{"$f":"Timing!EN34","v":1},{"$f":"Timing!EO34","v":1},{"$f":"Timing!EP34","v":1},{"$f":"Timing!EQ34","v":1},{"$f":"Timing!ER34","v":1},{"$f":"Timing!ES34","v":1},{"$f":"Timing!ET34","v":1},{"$f":"Timing!EU34","v":1},{"$f":"Timing!EV34","v":1},{"$f":"Timing!EW34","v":1},{"$f":"Timing!EX34","v":1},{"$f":"Timing!EY34","v":1},{"$f":"Timing!EZ34","v":1},{"$f":"Timing!FA34","v":1},{"$f":"Timing!FB34","v":1},{"$f":"Timing!FC34","v":0},{"$f":"Timing!FD34","v":0},{"$f":"Timing!FE34","v":0},{"$f":"Timing!FF34","v":0},{"$f":"Timing!FG34","v":0},{"$f":"Timing!FH34","v":0},{"$f":"Timing!FI34","v":0},{"$f":"Timing!FJ34","v":0},{"$f":"Timing!FK34","v":0},{"$f":"Timing!FL34","v":0},{"$f":"Timing!FM34","v":0},{"$f":"Timing!FN34","v":0},{"$f":"Timing!FO34","v":0},{"$f":"Timing!FP34","v":0},{"$f":"Timing!FQ34","v":0},{"$f":"Timing!FR34","v":0},{"$f":"Timing!FS34","v":0},{"$f":"Timing!FT34","v":0},{"$f":"Timing!FU34","v":0}]
[]
[null,null,"Debt repayment period",null,{"$f":"EDATE('Inputs - Partnership'!E84,12)","v":"2043-01-31"},null,null,null,{"$f":"AND(I6,I3<=$E$11)*1","v":0},{"$f":"AND(J6,J3<=$E$11)*1","v":0},0,0,0,0,0,0,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"AND(BV6,BV3<=$E$11)*1","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AND(EH6,EH3<=$E$11)*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tax Equity Cash Flow Allocation",null,null,null,null,null,{"$f":"'Allocation to partners'!J57","v":0},{"$f":"'Allocation to partners'!K57","v":0},{"$f":"'Allocation to partners'!L57","v":0},{"$f":"'Allocation to partners'!M57","v":0},{"$f":"'Allocation to partners'!N57","v":0},{"$f":"'Allocation to partners'!O57","v":0},{"$f":"'Allocation to partners'!P57","v":0},{"$f":"'Allocation to partners'!Q57","v":0},{"$f":"'Allocation to partners'!R57","v":0},{"$f":"'Allocation to partners'!S57","v":0},{"$f":"'Allocation to partners'!T57","v":0},{"$f":"'Allocation to partners'!U57","v":0},{"$f":"'Allocation to partners'!V57","v":0},{"$f":"'Allocation to partners'!W57","v":0},{"$f":"'Allocation to partners'!X57","v":0},{"$f":"'Allocation to partners'!Y57","v":0},{"$f":"'Allocation to partners'!Z57","v":0},{"$f":"'Allocation to partners'!AA57","v":0},{"$f":"'Allocation to partners'!AB57","v":0},{"$f":"'Allocation to partners'!AC57","v":0},{"$f":"'Allocation to partners'!AD57","v":0},{"$f":"'Allocation to partners'!AE57","v":0},{"$f":"'Allocation to partners'!AF57","v":0},{"$f":"'Allocation to partners'!AG57","v":0},{"$f":"'Allocation to partners'!AH57","v":0},{"$f":"'Allocation to partners'!AI57","v":0},{"$f":"'Allocation to partners'!AJ57","v":0},{"$f":"'Allocation to partners'!AK57","v":0},{"$f":"'Allocation to partners'!AL57","v":5.0000000000000044E-2},{"$f":"'Allocation to partners'!AM57","v":5.0000000000000044E-2},{"$f":"'Allocation to partners'!AN57","v":5.0000000000000044E-2},{"$f":"'Allocation to partners'!AO57","v":5.0000000000000044E-2},{"$f":"'Allocation to partners'!AP57","v":5.0000000000000044E-2},{"$f":"'Allocation to partners'!AQ57","v":5.0000000000000044E-2},{"$f":"'Allocation to partners'!AR57","v":5.0000000000000044E-2},{"$f":"'Allocation to partners'!AS57","v":5.0000000000000044E-2},{"$f":"'Allocation to partners'!AT57","v":5.0000000000000044E-2},{"$f":"'Allocation to partners'!AU57","v":5.0000000000000044E-2},{"$f":"'Allocation to partners'!AV57","v":5.0000000000000044E-2},{"$f":"'Allocation to partners'!AW57","v":5.0000000000000044E-2},{"$f":"'Allocation to partners'!AX57","v":5.0000000000000044E-2},{"$f":"'Allocation to partners'!AY57","v":5.0000000000000044E-2},{"$f":"'Allocation to partners'!AZ57","v":5.0000000000000044E-2},{"$f":"'Allocation to partners'!BA57","v":5.0000000000000044E-2},{"$f":"'Allocation to partners'!BB57","v":5.0000000000000044E-2},{"$f":"'Allocation to partners'!BC57","v":5.0000000000000044E-2},{"$f":"'Allocation to partners'!BD57","v":5.0000000000000044E-2},{"$f":"'Allocation to partners'!BE57","v":5.0000000000000044E-2},{"$f":"'Allocation to partners'!BF57","v":5.0000000000000044E-2},{"$f":"'Allocation to partners'!BG57","v":5.0000000000000044E-2},{"$f":"'Allocation to partners'!BH57","v":5.0000000000000044E-2},{"$f":"'Allocation to partners'!BI57","v":5.0000000000000044E-2},{"$f":"'Allocation to partners'!BJ57","v":5.0000000000000044E-2},{"$f":"'Allocation to partners'!BK57","v":5.0000000000000044E-2},{"$f":"'Allocation to partners'!BL57","v":5.0000000000000044E-2},{"$f":"'Allocation to partners'!BM57","v":5.0000000000000044E-2},{"$f":"'Allocation to partners'!BN57","v":5.0000000000000044E-2},{"$f":"'Allocation to partners'!BO57","v":5.0000000000000044E-2},{"$f":"'Allocation to partners'!BP57","v":5.0000000000000044E-2},{"$f":"'Allocation to partners'!BQ57","v":5.0000000000000044E-2},{"$f":"'Allocation to partners'!BR57","v":5.0000000000000044E-2},{"$f":"'Allocation to partners'!BS57","v":5.0000000000000044E-2},{"$f":"'Allocation to partners'!BT57","v":5.0000000000000044E-2},{"$f":"'Allocation to partners'!BU57","v":5.0000000000000044E-2},{"$f":"'Allocation to partners'!BV57","v":5.0000000000000044E-2},{"$f":"'Allocation to partners'!BW57","v":5.0000000000000044E-2},{"$f":"'Allocation to partners'!BX57","v":5.0000000000000044E-2},{"$f":"'Allocation to partners'!BY57","v":5.0000000000000044E-2},{"$f":"'Allocation to partners'!BZ57","v":5.0000000000000044E-2},{"$f":"'Allocation to partners'!CA57","v":5.0000000000000044E-2},{"$f":"'Allocation to partners'!CB57","v":5.0000000000000044E-2},{"$f":"'Allocation to partners'!CC57","v":5.0000000000000044E-2},{"$f":"'Allocation to partners'!CD57","v":5.0000000000000044E-2},{"$f":"'Allocation to partners'!CE57","v":5.0000000000000044E-2},{"$f":"'Allocation to partners'!CF57","v":5.0000000000000044E-2},{"$f":"'Allocation to partners'!CG57","v":5.0000000000000044E-2},{"$f":"'Allocation to partners'!CH57","v":5.0000000000000044E-2},{"$f":"'Allocation to partners'!CI57","v":5.0000000000000044E-2},{"$f":"'Allocation to partners'!CJ57","v":5.0000000000000044E-2},{"$f":"'Allocation to partners'!CK57","v":5.0000000000000044E-2},{"$f":"'Allocation to partners'!CL57","v":5.0000000000000044E-2},{"$f":"'Allocation to partners'!CM57","v":5.0000000000000044E-2},{"$f":"'Allocation to partners'!CN57","v":5.0000000000000044E-2},{"$f":"'Allocation to partners'!CO57","v":5.0000000000000044E-2},{"$f":"'Allocation to partners'!CP57","v":5.0000000000000044E-2},{"$f":"'Allocation to partners'!CQ57","v":5.0000000000000044E-2},{"$f":"'Allocation to partners'!CR57","v":5.0000000000000044E-2},{"$f":"'Allocation to partners'!CS57","v":5.0000000000000044E-2},{"$f":"'Allocation to partners'!CT57","v":5.0000000000000044E-2},{"$f":"'Allocation to partners'!CU57","v":5.0000000000000044E-2},{"$f":"'Allocation to partners'!CV57","v":5.0000000000000044E-2},{"$f":"'Allocation to partners'!CW57","v":5.0000000000000044E-2},{"$f":"'Allocation to partners'!CX57","v":5.0000000000000044E-2},{"$f":"'Allocation to partners'!CY57","v":5.0000000000000044E-2},{"$f":"'Allocation to partners'!CZ57","v":5.0000000000000044E-2},{"$f":"'Allocation to partners'!DA57","v":5.0000000000000044E-2},{"$f":"'Allocation to partners'!DB57","v":5.0000000000000044E-2},{"$f":"'Allocation to partners'!DC57","v":5.0000000000000044E-2},{"$f":"'Allocation to partners'!DD57","v":5.0000000000000044E-2},{"$f":"'Allocation to partners'!DE57","v":5.0000000000000044E-2},{"$f":"'Allocation to partners'!DF57","v":5.0000000000000044E-2},{"$f":"'Allocation to partners'!DG57","v":5.0000000000000044E-2},{"$f":"'Allocation to partners'!DH57","v":5.0000000000000044E-2},{"$f":"'Allocation to partners'!DI57","v":5.0000000000000044E-2},{"$f":"'Allocation to partners'!DJ57","v":5.0000000000000044E-2},{"$f":"'Allocation to partners'!DK57","v":5.0000000000000044E-2},{"$f":"'Allocation to partners'!DL57","v":5.0000000000000044E-2},{"$f":"'Allocation to partners'!DM57","v":5.0000000000000044E-2},{"$f":"'Allocation to partners'!DN57","v":5.0000000000000044E-2},{"$f":"'Allocation to partners'!DO57","v":5.0000000000000044E-2},{"$f":"'Allocation to partners'!DP57","v":5.0000000000000044E-2},{"$f":"'Allocation to partners'!DQ57","v":5.0000000000000044E-2},{"$f":"'Allocation to partners'!DR57","v":5.0000000000000044E-2},{"$f":"'Allocation to partners'!DS57","v":5.0000000000000044E-2},{"$f":"'Allocation to partners'!DT57","v":5.0000000000000044E-2},{"$f":"'Allocation to partners'!DU57","v":5.0000000000000044E-2},{"$f":"'Allocation to partners'!DV57","v":5.0000000000000044E-2},{"$f":"'Allocation to partners'!DW57","v":5.0000000000000044E-2},{"$f":"'Allocation to partners'!DX57","v":5.0000000000000044E-2},{"$f":"'Allocation to partners'!DY57","v":5.0000000000000044E-2},{"$f":"'Allocation to partners'!DZ57","v":5.0000000000000044E-2},{"$f":"'Allocation to partners'!EA57","v":5.0000000000000044E-2},{"$f":"'Allocation to partners'!EB57","v":5.0000000000000044E-2},{"$f":"'Allocation to partners'!EC57","v":5.0000000000000044E-2},{"$f":"'Allocation to partners'!ED57","v":5.0000000000000044E-2},{"$f":"'Allocation to partners'!EE57","v":5.0000000000000044E-2},{"$f":"'Allocation to partners'!EF57","v":5.0000000000000044E-2},{"$f":"'Allocation to partners'!EG57","v":5.0000000000000044E-2},{"$f":"'Allocation to partners'!EH57","v":5.0000000000000044E-2},{"$f":"'Allocation to partners'!EI57","v":5.0000000000000044E-2},{"$f":"'Allocation to partners'!EJ57","v":5.0000000000000044E-2},{"$f":"'Allocation to partners'!EK57","v":5.0000000000000044E-2},{"$f":"'Allocation to partners'!EL57","v":5.0000000000000044E-2},{"$f":"'Allocation to partners'!EM57","v":5.0000000000000044E-2},{"$f":"'Allocation to partners'!EN57","v":5.0000000000000044E-2},{"$f":"'Allocation to partners'!EO57","v":5.0000000000000044E-2},{"$f":"'Allocation to partners'!EP57","v":5.0000000000000044E-2},{"$f":"'Allocation to partners'!EQ57","v":5.0000000000000044E-2},{"$f":"'Allocation to partners'!ER57","v":5.0000000000000044E-2},{"$f":"'Allocation to partners'!ES57","v":5.0000000000000044E-2},{"$f":"'Allocation to partners'!ET57","v":5.0000000000000044E-2},{"$f":"'Allocation to partners'!EU57","v":5.0000000000000044E-2},{"$f":"'Allocation to partners'!EV57","v":5.0000000000000044E-2},{"$f":"'Allocation to partners'!EW57","v":5.0000000000000044E-2},{"$f":"'Allocation to partners'!EX57","v":5.0000000000000044E-2},{"$f":"'Allocation to partners'!EY57","v":5.0000000000000044E-2},{"$f":"'Allocation to partners'!EZ57","v":5.0000000000000044E-2},{"$f":"'Allocation to partners'!FA57","v":5.0000000000000044E-2},{"$f":"'Allocation to partners'!FB57","v":0},{"$f":"'Allocation to partners'!FC57","v":0},{"$f":"'Allocation to partners'!FD57","v":0},{"$f":"'Allocation to partners'!FE57","v":0},{"$f":"'Allocation to partners'!FF57","v":0},{"$f":"'Allocation to partners'!FG57","v":0},{"$f":"'Allocation to partners'!FH57","v":0},{"$f":"'Allocation to partners'!FI57","v":0},{"$f":"'Allocation to partners'!FJ57","v":0},{"$f":"'Allocation to partners'!FK57","v":0},{"$f":"'Allocation to partners'!FL57","v":0},{"$f":"'Allocation to partners'!FM57","v":0},{"$f":"'Allocation to partners'!FN57","v":0},{"$f":"'Allocation to partners'!FO57","v":0},{"$f":"'Allocation to partners'!FP57","v":0},{"$f":"'Allocation to partners'!FQ57","v":0},{"$f":"'Allocation to partners'!FR57","v":0},{"$f":"'Allocation to partners'!FS57","v":0},{"$f":"'Allocation to partners'!FT57","v":0}]
[]
[null,null,"P50 Debt Capacity",null,{"$f":"E36","v":0}]
[null,null,"P99 Debt Capacity",null,{"$f":"E64","v":135026.07751647464}]
[null,null,"Debt Applied",null,{"$f":"IF(E14<E15,\"P50\",\"P99\")","v":"P50"}]
[]
[]
[null,"P50 debt sizing"]
[null,null,"EBITDA - P50",null,null,null,null,null,{"$f":"'Partnership Pre-tax Cash Flow'!I102","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!J102","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!K102","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!L102","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!M102","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!N102","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!O102","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!P102","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!Q102","v":-781.00142077800547},{"$f":"'Partnership Pre-tax Cash Flow'!R102","v":-781.81938098913815},{"$f":"'Partnership Pre-tax Cash Flow'!S102","v":-782.64140068082827},{"$f":"'Partnership Pre-tax Cash Flow'!T102","v":-783.46749999999997},{"$f":"'Partnership Pre-tax Cash Flow'!U102","v":-784.29769919356556},{"$f":"'Partnership Pre-tax Cash Flow'!V102","v":-785.13201860892093},{"$f":"'Partnership Pre-tax Cash Flow'!W102","v":-785.97047869444486},{"$f":"'Partnership Pre-tax Cash Flow'!X102","v":-786.81310000000008},{"$f":"'Partnership Pre-tax Cash Flow'!Y102","v":-787.65990317743695},{"$f":"'Partnership Pre-tax Cash Flow'!Z102","v":-788.51090898109942},{"$f":"'Partnership Pre-tax Cash Flow'!AA102","v":-789.36613826833377},{"$f":"'Partnership Pre-tax Cash Flow'!AB102","v":-790.22561200000018},{"$f":"'Partnership Pre-tax Cash Flow'!AC102","v":-791.08935124098571},{"$f":"'Partnership Pre-tax Cash Flow'!AD102","v":-791.95737716072142},{"$f":"'Partnership Pre-tax Cash Flow'!AE102","v":-792.82971103370051},{"$f":"'Partnership Pre-tax Cash Flow'!AF102","v":-793.70637424000029},{"$f":"'Partnership Pre-tax Cash Flow'!AG102","v":-817.06111465478295},{"$f":"'Partnership Pre-tax Cash Flow'!AH102","v":-817.94650109291342},{"$f":"'Partnership Pre-tax Cash Flow'!AI102","v":-818.83628164335209},{"$f":"'Partnership Pre-tax Cash Flow'!AJ102","v":-819.73047811377774},{"$f":"'Partnership Pre-tax Cash Flow'!AK102","v":-821.08196925774632},{"$f":"'Partnership Pre-tax Cash Flow'!AL102","v":-821.98506342463929},{"$f":"'Partnership Pre-tax Cash Flow'!AM102","v":-822.89263958608672},{"$f":"'Partnership Pre-tax Cash Flow'!AN102","v":-823.804719985921},{"$f":"'Partnership Pre-tax Cash Flow'!AO102","v":-825.18330910800591},{"$f":"'Partnership Pre-tax Cash Flow'!AP102","v":-826.10446515823685},{"$f":"'Partnership Pre-tax Cash Flow'!AQ102","v":-827.03019284291327},{"$f":"'Partnership Pre-tax Cash Flow'!AR102","v":-827.96051485074418},{"$f":"'Partnership Pre-tax Cash Flow'!AS102","v":-829.36674528387016},{"$f":"'Partnership Pre-tax Cash Flow'!AT102","v":-830.3063244551056},{"$f":"'Partnership Pre-tax Cash Flow'!AU102","v":-831.25056669347555},{"$f":"'Partnership Pre-tax Cash Flow'!AV102","v":-832.19949514146299},{"$f":"'Partnership Pre-tax Cash Flow'!AW102","v":-833.63392111288681},{"$f":"'Partnership Pre-tax Cash Flow'!AX102","v":-834.59229186754703},{"$f":"'Partnership Pre-tax Cash Flow'!AY102","v":-835.55541895068427},{"$f":"'Partnership Pre-tax Cash Flow'!AZ102","v":-836.52332596763154},{"$f":"'Partnership Pre-tax Cash Flow'!BA102","v":-837.98651281738682},{"$f":"'Partnership Pre-tax Cash Flow'!BB102","v":-838.96405098714024},{"$f":"'Partnership Pre-tax Cash Flow'!BC102","v":-839.94644061194026},{"$f":"'Partnership Pre-tax Cash Flow'!BD102","v":-840.93370576922644},{"$f":"'Partnership Pre-tax Cash Flow'!BE102","v":-842.42623017294795},{"$f":"'Partnership Pre-tax Cash Flow'!BF102","v":-843.42331910609641},{"$f":"'Partnership Pre-tax Cash Flow'!BG102","v":-844.42535652339257},{"$f":"'Partnership Pre-tax Cash Flow'!BH102","v":-845.43236698382441},{"$f":"'Partnership Pre-tax Cash Flow'!BI102","v":-846.95481718004044},{"$f":"'Partnership Pre-tax Cash Flow'!BJ102","v":-847.97184789185189},{"$f":"'Partnership Pre-tax Cash Flow'!BK102","v":-848.99392605749392},{"$f":"'Partnership Pre-tax Cash Flow'!BL102","v":-850.02107672713441},{"$f":"'Partnership Pre-tax Cash Flow'!BM102","v":-851.57405274911662},{"$f":"'Partnership Pre-tax Cash Flow'!BN102","v":-852.61142407516422},{"$f":"'Partnership Pre-tax Cash Flow'!BO102","v":-853.65394380411908},{"$f":"'Partnership Pre-tax Cash Flow'!BP102","v":-854.70163748715242},{"$f":"'Partnership Pre-tax Cash Flow'!BQ102","v":-856.28575139941449},{"$f":"'Partnership Pre-tax Cash Flow'!BR102","v":-857.34387015198308},{"$f":"'Partnership Pre-tax Cash Flow'!BS102","v":-858.4072402755171},{"$f":"'Partnership Pre-tax Cash Flow'!BT102","v":-859.47588783221113},{"$f":"'Partnership Pre-tax Cash Flow'!BU102","v":-861.09176397175042},{"$f":"'Partnership Pre-tax Cash Flow'!BV102","v":-862.1710450993703},{"$f":"'Partnership Pre-tax Cash Flow'!BW102","v":-863.2556826253749},{"$f":"'Partnership Pre-tax Cash Flow'!BX102","v":-864.34570313320296},{"$f":"'Partnership Pre-tax Cash Flow'!BY102","v":-865.99397835557784},{"$f":"'Partnership Pre-tax Cash Flow'!BZ102","v":-867.09484510575021},{"$f":"'Partnership Pre-tax Cash Flow'!CA102","v":-868.20117538227487},{"$f":"'Partnership Pre-tax Cash Flow'!CB102","v":-869.31299630025933},{"$f":"'Partnership Pre-tax Cash Flow'!CC102","v":-870.9943202306024},{"$f":"'Partnership Pre-tax Cash Flow'!CD102","v":-872.11720431577828},{"$f":"'Partnership Pre-tax Cash Flow'!CE102","v":-873.24566119783344},{"$f":"'Partnership Pre-tax Cash Flow'!CF102","v":-874.37971853417764},{"$f":"'Partnership Pre-tax Cash Flow'!CG102","v":-876.09475382324081},{"$f":"'Partnership Pre-tax Cash Flow'!CH102","v":-877.24009559012018},{"$f":"'Partnership Pre-tax Cash Flow'!CI102","v":-878.39112160981654},{"$f":"'Partnership Pre-tax Cash Flow'!CJ102","v":-879.5478600928875},{"$f":"'Partnership Pre-tax Cash Flow'!CK102","v":-881.29728267822202},{"$f":"'Partnership Pre-tax Cash Flow'!CL102","v":-882.46553128043888},{"$f":"'Partnership Pre-tax Cash Flow'!CM102","v":-883.63957782052921},{"$f":"'Partnership Pre-tax Cash Flow'!CN102","v":-884.81945107326169},{"$f":"'Partnership Pre-tax Cash Flow'!CO102","v":-886.6039504456345},{"$f":"'Partnership Pre-tax Cash Flow'!CP102","v":-887.79556401989578},{"$f":"'Partnership Pre-tax Cash Flow'!CQ102","v":-888.99309149078783},{"$f":"'Partnership Pre-tax Cash Flow'!CR102","v":-890.19656220857496},{"$f":"'Partnership Pre-tax Cash Flow'!CS102","v":-861.09231640106123},{"$f":"'Partnership Pre-tax Cash Flow'!CT102","v":-862.30776224680778},{"$f":"'Partnership Pre-tax Cash Flow'!CU102","v":-863.52924026711764},{"$f":"'Partnership Pre-tax Cash Flow'!CV102","v":-864.75678039926061},{"$f":"'Partnership Pre-tax Cash Flow'!CW102","v":-865.99041272908266},{"$f":"'Partnership Pre-tax Cash Flow'!CX102","v":-867.23016749174394},{"$f":"'Partnership Pre-tax Cash Flow'!CY102","v":-868.47607507246005},{"$f":"'Partnership Pre-tax Cash Flow'!CZ102","v":-869.72816600724582},{"$f":"'Partnership Pre-tax Cash Flow'!DA102","v":-870.98647098366428},{"$f":"'Partnership Pre-tax Cash Flow'!DB102","v":-872.25102084157891},{"$f":"'Partnership Pre-tax Cash Flow'!DC102","v":-873.52184657390933},{"$f":"'Partnership Pre-tax Cash Flow'!DD102","v":-874.79897932739073},{"$f":"'Partnership Pre-tax Cash Flow'!DE102","v":-876.08245040333759},{"$f":"'Partnership Pre-tax Cash Flow'!DF102","v":-877.37229125841054},{"$f":"'Partnership Pre-tax Cash Flow'!DG102","v":-878.66853350538759},{"$f":"'Partnership Pre-tax Cash Flow'!DH102","v":-879.97120891393865},{"$f":"'Partnership Pre-tax Cash Flow'!DI102","v":-881.28034941140436},{"$f":"'Partnership Pre-tax Cash Flow'!DJ102","v":-882.59598708357885},{"$f":"'Partnership Pre-tax Cash Flow'!DK102","v":-883.91815417549537},{"$f":"'Partnership Pre-tax Cash Flow'!DL102","v":-885.24688309221756},{"$f":"'Partnership Pre-tax Cash Flow'!DM102","v":-886.58220639963258},{"$f":"'Partnership Pre-tax Cash Flow'!DN102","v":-887.92415682525052},{"$f":"'Partnership Pre-tax Cash Flow'!DO102","v":-889.27276725900538},{"$f":"'Partnership Pre-tax Cash Flow'!DP102","v":-890.62807075406192},{"$f":"'Partnership Pre-tax Cash Flow'!DQ102","v":-891.99010052762526},{"$f":"'Partnership Pre-tax Cash Flow'!DR102","v":-893.35888996175549},{"$f":"'Partnership Pre-tax Cash Flow'!DS102","v":-894.73447260418561},{"$f":"'Partnership Pre-tax Cash Flow'!DT102","v":-896.1168821691432},{"$f":"'Partnership Pre-tax Cash Flow'!DU102","v":-897.50615253817796},{"$f":"'Partnership Pre-tax Cash Flow'!DV102","v":-898.90231776099085},{"$f":"'Partnership Pre-tax Cash Flow'!DW102","v":-900.30541205626946},{"$f":"'Partnership Pre-tax Cash Flow'!DX102","v":-901.71546981252618},{"$f":"'Partnership Pre-tax Cash Flow'!DY102","v":-903.13252558894146},{"$f":"'Partnership Pre-tax Cash Flow'!DZ102","v":-904.55661411621065},{"$f":"'Partnership Pre-tax Cash Flow'!EA102","v":-905.98777029739483},{"$f":"'Partnership Pre-tax Cash Flow'!EB102","v":-907.42602920877675},{"$f":"'Partnership Pre-tax Cash Flow'!EC102","v":-908.87142610072044},{"$f":"'Partnership Pre-tax Cash Flow'!ED102","v":-910.32399639853497},{"$f":"'Partnership Pre-tax Cash Flow'!EE102","v":-911.78377570334283},{"$f":"'Partnership Pre-tax Cash Flow'!EF102","v":-913.25079979295242},{"$f":"'Partnership Pre-tax Cash Flow'!EG102","v":-914.72510462273488},{"$f":"'Partnership Pre-tax Cash Flow'!EH102","v":-916.20672632650576},{"$f":"'Partnership Pre-tax Cash Flow'!EI102","v":-917.69570121740969},{"$f":"'Partnership Pre-tax Cash Flow'!EJ102","v":-919.19206578881153},{"$f":"'Partnership Pre-tax Cash Flow'!EK102","v":-920.69585671518962},{"$f":"'Partnership Pre-tax Cash Flow'!EL102","v":-922.20711085303594},{"$f":"'Partnership Pre-tax Cash Flow'!EM102","v":-923.72586524175802},{"$f":"'Partnership Pre-tax Cash Flow'!EN102","v":-925.25215710458781},{"$f":"'Partnership Pre-tax Cash Flow'!EO102","v":-926.78602384949363},{"$f":"'Partnership Pre-tax Cash Flow'!EP102","v":-928.32750307009678},{"$f":"'Partnership Pre-tax Cash Flow'!EQ102","v":-929.87663254659321},{"$f":"'Partnership Pre-tax Cash Flow'!ER102","v":-931.43345024667963},{"$f":"'Partnership Pre-tax Cash Flow'!ES102","v":-932.99799432648354},{"$f":"'Partnership Pre-tax Cash Flow'!ET102","v":-934.5703031314988},{"$f":"'Partnership Pre-tax Cash Flow'!EU102","v":-936.15041519752526},{"$f":"'Partnership Pre-tax Cash Flow'!EV102","v":-937.73836925161334},{"$f":"'Partnership Pre-tax Cash Flow'!EW102","v":-939.33420421301332},{"$f":"'Partnership Pre-tax Cash Flow'!EX102","v":-940.93795919412878},{"$f":"'Partnership Pre-tax Cash Flow'!EY102","v":-942.54967350147581},{"$f":"'Partnership Pre-tax Cash Flow'!EZ102","v":-944.16938663664575},{"$f":"'Partnership Pre-tax Cash Flow'!FA102","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!FB102","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!FC102","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!FD102","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!FE102","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!FF102","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!FG102","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!FH102","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!FI102","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!FJ102","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!FK102","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!FL102","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!FM102","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!FN102","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!FO102","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!FP102","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!FQ102","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!FR102","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!FS102","v":0}]
[null,null,"Less: preferred yield",null,null,null,null,null,{"$f":"'Allocation to partners'!J70","v":0},{"$f":"'Allocation to partners'!K70","v":0},{"$f":"'Allocation to partners'!L70","v":0},{"$f":"'Allocation to partners'!M70","v":0},{"$f":"'Allocation to partners'!N70","v":0},{"$f":"'Allocation to partners'!O70","v":0},{"$f":"'Allocation to partners'!P70","v":0},{"$f":"'Allocation to partners'!Q70","v":0},{"$f":"'Allocation to partners'!R70","v":0},{"$f":"'Allocation to partners'!S70","v":0},{"$f":"'Allocation to partners'!T70","v":0},{"$f":"'Allocation to partners'!U70","v":0},{"$f":"'Allocation to partners'!V70","v":0},{"$f":"'Allocation to partners'!W70","v":0},{"$f":"'Allocation to partners'!X70","v":0},{"$f":"'Allocation to partners'!Y70","v":0},{"$f":"'Allocation to partners'!Z70","v":0},{"$f":"'Allocation to partners'!AA70","v":0},{"$f":"'Allocation to partners'!AB70","v":0},{"$f":"'Allocation to partners'!AC70","v":0},{"$f":"'Allocation to partners'!AD70","v":0},{"$f":"'Allocation to partners'!AE70","v":0},{"$f":"'Allocation to partners'!AF70","v":0},{"$f":"'Allocation to partners'!AG70","v":0},{"$f":"'Allocation to partners'!AH70","v":0},{"$f":"'Allocation to partners'!AI70","v":0},{"$f":"'Allocation to partners'!AJ70","v":0},{"$f":"'Allocation to partners'!AK70","v":0},{"$f":"'Allocation to partners'!AL70","v":0},{"$f":"'Allocation to partners'!AM70","v":0},{"$f":"'Allocation to partners'!AN70","v":0},{"$f":"'Allocation to partners'!AO70","v":0},{"$f":"'Allocation to partners'!AP70","v":0},{"$f":"'Allocation to partners'!AQ70","v":0},{"$f":"'Allocation to partners'!AR70","v":0},{"$f":"'Allocation to partners'!AS70","v":0},{"$f":"'Allocation to partners'!AT70","v":0},{"$f":"'Allocation to partners'!AU70","v":0},{"$f":"'Allocation to partners'!AV70","v":0},{"$f":"'Allocation to partners'!AW70","v":0},{"$f":"'Allocation to partners'!AX70","v":0},{"$f":"'Allocation to partners'!AY70","v":0},{"$f":"'Allocation to partners'!AZ70","v":0},{"$f":"'Allocation to partners'!BA70","v":0},{"$f":"'Allocation to partners'!BB70","v":0},{"$f":"'Allocation to partners'!BC70","v":0},{"$f":"'Allocation to partners'!BD70","v":0},{"$f":"'Allocation to partners'!BE70","v":0},{"$f":"'Allocation to partners'!BF70","v":0},{"$f":"'Allocation to partners'!BG70","v":0},{"$f":"'Allocation to partners'!BH70","v":0},{"$f":"'Allocation to partners'!BI70","v":0},{"$f":"'Allocation to partners'!BJ70","v":0},{"$f":"'Allocation to partners'!BK70","v":0},{"$f":"'Allocation to partners'!BL70","v":0},{"$f":"'Allocation to partners'!BM70","v":0},{"$f":"'Allocation to partners'!BN70","v":0},{"$f":"'Allocation to partners'!BO70","v":0},{"$f":"'Allocation to partners'!BP70","v":0},{"$f":"'Allocation to partners'!BQ70","v":0},{"$f":"'Allocation to partners'!BR70","v":0},{"$f":"'Allocation to partners'!BS70","v":0},{"$f":"'Allocation to partners'!BT70","v":0},{"$f":"'Allocation to partners'!BU70","v":0},{"$f":"'Allocation to partners'!BV70","v":0},{"$f":"'Allocation to partners'!BW70","v":0},{"$f":"'Allocation to partners'!BX70","v":0},{"$f":"'Allocation to partners'!BY70","v":0},{"$f":"'Allocation to partners'!BZ70","v":0},{"$f":"'Allocation to partners'!CA70","v":0},{"$f":"'Allocation to partners'!CB70","v":0},{"$f":"'Allocation to partners'!CC70","v":0},{"$f":"'Allocation to partners'!CD70","v":0},{"$f":"'Allocation to partners'!CE70","v":0},{"$f":"'Allocation to partners'!CF70","v":0},{"$f":"'Allocation to partners'!CG70","v":0},{"$f":"'Allocation to partners'!CH70","v":0},{"$f":"'Allocation to partners'!CI70","v":0},{"$f":"'Allocation to partners'!CJ70","v":0},{"$f":"'Allocation to partners'!CK70","v":0},{"$f":"'Allocation to partners'!CL70","v":0},{"$f":"'Allocation to partners'!CM70","v":0},{"$f":"'Allocation to partners'!CN70","v":0},{"$f":"'Allocation to partners'!CO70","v":0},{"$f":"'Allocation to partners'!CP70","v":0},{"$f":"'Allocation to partners'!CQ70","v":0},{"$f":"'Allocation to partners'!CR70","v":0},{"$f":"'Allocation to partners'!CS70","v":0},{"$f":"'Allocation to partners'!CT70","v":0},{"$f":"'Allocation to partners'!CU70","v":0},{"$f":"'Allocation to partners'!CV70","v":0},{"$f":"'Allocation to partners'!CW70","v":0},{"$f":"'Allocation to partners'!CX70","v":0},{"$f":"'Allocation to partners'!CY70","v":0},{"$f":"'Allocation to partners'!CZ70","v":0},{"$f":"'Allocation to partners'!DA70","v":0},{"$f":"'Allocation to partners'!DB70","v":0},{"$f":"'Allocation to partners'!DC70","v":0},{"$f":"'Allocation to partners'!DD70","v":0},{"$f":"'Allocation to partners'!DE70","v":0},{"$f":"'Allocation to partners'!DF70","v":0},{"$f":"'Allocation to partners'!DG70","v":0},{"$f":"'Allocation to partners'!DH70","v":0},{"$f":"'Allocation to partners'!DI70","v":0},{"$f":"'Allocation to partners'!DJ70","v":0},{"$f":"'Allocation to partners'!DK70","v":0},{"$f":"'Allocation to partners'!DL70","v":0},{"$f":"'Allocation to partners'!DM70","v":0},{"$f":"'Allocation to partners'!DN70","v":0},{"$f":"'Allocation to partners'!DO70","v":0},{"$f":"'Allocation to partners'!DP70","v":0},{"$f":"'Allocation to partners'!DQ70","v":0},{"$f":"'Allocation to partners'!DR70","v":0},{"$f":"'Allocation to partners'!DS70","v":0},{"$f":"'Allocation to partners'!DT70","v":0},{"$f":"'Allocation to partners'!DU70","v":0},{"$f":"'Allocation to partners'!DV70","v":0},{"$f":"'Allocation to partners'!DW70","v":0},{"$f":"'Allocation to partners'!DX70","v":0},{"$f":"'Allocation to partners'!DY70","v":0},{"$f":"'Allocation to partners'!DZ70","v":0},{"$f":"'Allocation to partners'!EA70","v":0},{"$f":"'Allocation to partners'!EB70","v":0},{"$f":"'Allocation to partners'!EC70","v":0},{"$f":"'Allocation to partners'!ED70","v":0},{"$f":"'Allocation to partners'!EE70","v":0},{"$f":"'Allocation to partners'!EF70","v":0},{"$f":"'Allocation to partners'!EG70","v":0},{"$f":"'Allocation to partners'!EH70","v":0},{"$f":"'Allocation to partners'!EI70","v":0},{"$f":"'Allocation to partners'!EJ70","v":0},{"$f":"'Allocation to partners'!EK70","v":0},{"$f":"'Allocation to partners'!EL70","v":0},{"$f":"'Allocation to partners'!EM70","v":0},{"$f":"'Allocation to partners'!EN70","v":0},{"$f":"'Allocation to partners'!EO70","v":0},{"$f":"'Allocation to partners'!EP70","v":0},{"$f":"'Allocation to partners'!EQ70","v":0},{"$f":"'Allocation to partners'!ER70","v":0},{"$f":"'Allocation to partners'!ES70","v":0},{"$f":"'Allocation to partners'!ET70","v":0},{"$f":"'Allocation to partners'!EU70","v":0},{"$f":"'Allocation to partners'!EV70","v":0},{"$f":"'Allocation to partners'!EW70","v":0},{"$f":"'Allocation to partners'!EX70","v":0},{"$f":"'Allocation to partners'!EY70","v":0},{"$f":"'Allocation to partners'!EZ70","v":0},{"$f":"'Allocation to partners'!FA70","v":0},{"$f":"'Allocation to partners'!FB70","v":0},{"$f":"'Allocation to partners'!FC70","v":0},{"$f":"'Allocation to partners'!FD70","v":0},{"$f":"'Allocation to partners'!FE70","v":0},{"$f":"'Allocation to partners'!FF70","v":0},{"$f":"'Allocation to partners'!FG70","v":0},{"$f":"'Allocation to partners'!FH70","v":0},{"$f":"'Allocation to partners'!FI70","v":0},{"$f":"'Allocation to partners'!FJ70","v":0},{"$f":"'Allocation to partners'!FK70","v":0},{"$f":"'Allocation to partners'!FL70","v":0},{"$f":"'Allocation to partners'!FM70","v":0},{"$f":"'Allocation to partners'!FN70","v":0},{"$f":"'Allocation to partners'!FO70","v":0},{"$f":"'Allocation to partners'!FP70","v":0},{"$f":"'Allocation to partners'!FQ70","v":0},{"$f":"'Allocation to partners'!FR70","v":0},{"$f":"'Allocation to partners'!FS70","v":0},{"$f":"'Allocation to partners'!FT70","v":0}]
[null,null,"Less: cash flow allocated to TE",null,null,null,null,null,{"$f":"'Allocation to partners'!J64","v":0},{"$f":"'Allocation to partners'!K64","v":0},{"$f":"'Allocation to partners'!L64","v":0},{"$f":"'Allocation to partners'!M64","v":0},{"$f":"'Allocation to partners'!N64","v":0},{"$f":"'Allocation to partners'!O64","v":0},{"$f":"'Allocation to partners'!P64","v":0},{"$f":"'Allocation to partners'!Q64","v":0},{"$f":"'Allocation to partners'!R64","v":0},{"$f":"'Allocation to partners'!S64","v":0},{"$f":"'Allocation to partners'!T64","v":0},{"$f":"'Allocation to partners'!U64","v":0},{"$f":"'Allocation to partners'!V64","v":0},{"$f":"'Allocation to partners'!W64","v":0},{"$f":"'Allocation to partners'!X64","v":0},{"$f":"'Allocation to partners'!Y64","v":0},{"$f":"'Allocation to partners'!Z64","v":0},{"$f":"'Allocation to partners'!AA64","v":0},{"$f":"'Allocation to partners'!AB64","v":0},{"$f":"'Allocation to partners'!AC64","v":0},{"$f":"'Allocation to partners'!AD64","v":0},{"$f":"'Allocation to partners'!AE64","v":0},{"$f":"'Allocation to partners'!AF64","v":0},{"$f":"'Allocation to partners'!AG64","v":0},{"$f":"'Allocation to partners'!AH64","v":0},{"$f":"'Allocation to partners'!AI64","v":0},{"$f":"'Allocation to partners'!AJ64","v":0},{"$f":"'Allocation to partners'!AK64","v":0},{"$f":"'Allocation to partners'!AL64","v":-41.054098462887353},{"$f":"'Allocation to partners'!AM64","v":-41.099253171232},{"$f":"'Allocation to partners'!AN64","v":-41.144631979304371},{"$f":"'Allocation to partners'!AO64","v":-41.190235999296085},{"$f":"'Allocation to partners'!AP64","v":-41.259165455400336},{"$f":"'Allocation to partners'!AQ64","v":-41.305223257911877},{"$f":"'Allocation to partners'!AR64","v":-41.3515096421457},{"$f":"'Allocation to partners'!AS64","v":-41.398025742537243},{"$f":"'Allocation to partners'!AT64","v":-41.468337264193543},{"$f":"'Allocation to partners'!AU64","v":-41.515316222755317},{"$f":"'Allocation to partners'!AV64","v":-41.562528334673814},{"$f":"'Allocation to partners'!AW64","v":-41.609974757073189},{"$f":"'Allocation to partners'!AX64","v":-41.68169605564438},{"$f":"'Allocation to partners'!AY64","v":-41.729614593377391},{"$f":"'Allocation to partners'!AZ64","v":-41.77777094753425},{"$f":"'Allocation to partners'!BA64","v":-41.826166298381615},{"$f":"'Allocation to partners'!BB64","v":-41.899325640869378},{"$f":"'Allocation to partners'!BC64","v":-41.948202549357049},{"$f":"'Allocation to partners'!BD64","v":-41.997322030597047},{"$f":"'Allocation to partners'!BE64","v":-42.046685288461362},{"$f":"'Allocation to partners'!BF64","v":-42.121311508647437},{"$f":"'Allocation to partners'!BG64","v":-42.171165955304858},{"$f":"'Allocation to partners'!BH64","v":-42.221267826169665},{"$f":"'Allocation to partners'!BI64","v":-42.271618349191257},{"$f":"'Allocation to partners'!BJ64","v":-42.347740859002059},{"$f":"'Allocation to partners'!BK64","v":-42.398592394592633},{"$f":"'Allocation to partners'!BL64","v":-42.449696302874734},{"$f":"'Allocation to partners'!BM64","v":-42.50105383635676},{"$f":"'Allocation to partners'!BN64","v":-42.578702637455869},{"$f":"'Allocation to partners'!BO64","v":-42.630571203758251},{"$f":"'Allocation to partners'!BP64","v":-42.682697190205992},{"$f":"'Allocation to partners'!BQ64","v":-42.735081874357661},{"$f":"'Allocation to partners'!BR64","v":-42.814287569970766},{"$f":"'Allocation to partners'!BS64","v":-42.86719350759919},{"$f":"'Allocation to partners'!BT64","v":-42.920362013775893},{"$f":"'Allocation to partners'!BU64","v":-42.973794391610596},{"$f":"'Allocation to partners'!BV64","v":-43.05458819858756},{"$f":"'Allocation to partners'!BW64","v":-43.108552254968551},{"$f":"'Allocation to partners'!BX64","v":-43.162784131268786},{"$f":"'Allocation to partners'!BY64","v":-43.217285156660189},{"$f":"'Allocation to partners'!BZ64","v":-43.299698917778933},{"$f":"'Allocation to partners'!CA64","v":-43.354742255287547},{"$f":"'Allocation to partners'!CB64","v":-43.410058769113782},{"$f":"'Allocation to partners'!CC64","v":-43.465649815013002},{"$f":"'Allocation to partners'!CD64","v":-43.549716011530158},{"$f":"'Allocation to partners'!CE64","v":-43.605860215788951},{"$f":"'Allocation to partners'!CF64","v":-43.662283059891713},{"$f":"'Allocation to partners'!CG64","v":-43.718985926708918},{"$f":"'Allocation to partners'!CH64","v":-43.804737691162082},{"$f":"'Allocation to partners'!CI64","v":-43.862004779506044},{"$f":"'Allocation to partners'!CJ64","v":-43.919556080490864},{"$f":"'Allocation to partners'!CK64","v":-43.977393004644412},{"$f":"'Allocation to partners'!CL64","v":-44.064864133911144},{"$f":"'Allocation to partners'!CM64","v":-44.123276564021985},{"$f":"'Allocation to partners'!CN64","v":-44.181978891026503},{"$f":"'Allocation to partners'!CO64","v":-44.240972553663127},{"$f":"'Allocation to partners'!CP64","v":-44.330197522281765},{"$f":"'Allocation to partners'!CQ64","v":-44.389778200994826},{"$f":"'Allocation to partners'!CR64","v":-44.44965457453943},{"$f":"'Allocation to partners'!CS64","v":-44.509828110428785},{"$f":"'Allocation to partners'!CT64","v":-43.054615820053101},{"$f":"'Allocation to partners'!CU64","v":-43.115388112340426},{"$f":"'Allocation to partners'!CV64","v":-43.176462013355923},{"$f":"'Allocation to partners'!CW64","v":-43.237839019963069},{"$f":"'Allocation to partners'!CX64","v":-43.299520636454169},{"$f":"'Allocation to partners'!CY64","v":-43.361508374587238},{"$f":"'Allocation to partners'!CZ64","v":-43.423803753623041},{"$f":"'Allocation to partners'!DA64","v":-43.486408300362328},{"$f":"'Allocation to partners'!DB64","v":-43.549323549183249},{"$f":"'Allocation to partners'!DC64","v":-43.612551042078984},{"$f":"'Allocation to partners'!DD64","v":-43.676092328695503},{"$f":"'Allocation to partners'!DE64","v":-43.739948966369575},{"$f":"'Allocation to partners'!DF64","v":-43.804122520166921},{"$f":"'Allocation to partners'!DG64","v":-43.868614562920563},{"$f":"'Allocation to partners'!DH64","v":-43.933426675269416},{"$f":"'Allocation to partners'!DI64","v":-43.998560445696974},{"$f":"'Allocation to partners'!DJ64","v":-44.064017470570256},{"$f":"'Allocation to partners'!DK64","v":-44.129799354178985},{"$f":"'Allocation to partners'!DL64","v":-44.195907708774811},{"$f":"'Allocation to partners'!DM64","v":-44.262344154610915},{"$f":"'Allocation to partners'!DN64","v":-44.329110319981666},{"$f":"'Allocation to partners'!DO64","v":-44.396207841262566},{"$f":"'Allocation to partners'!DP64","v":-44.463638362950306},{"$f":"'Allocation to partners'!DQ64","v":-44.531403537703135},{"$f":"'Allocation to partners'!DR64","v":-44.599505026381301},{"$f":"'Allocation to partners'!DS64","v":-44.667944498087813},{"$f":"'Allocation to partners'!DT64","v":-44.736723630209319},{"$f":"'Allocation to partners'!DU64","v":-44.805844108457201},{"$f":"'Allocation to partners'!DV64","v":-44.875307626908935},{"$f":"'Allocation to partners'!DW64","v":-44.945115888049585},{"$f":"'Allocation to partners'!DX64","v":-45.015270602813516},{"$f":"'Allocation to partners'!DY64","v":-45.085773490626352},{"$f":"'Allocation to partners'!DZ64","v":-45.15662627944711},{"$f":"'Allocation to partners'!EA64","v":-45.227830705810575},{"$f":"'Allocation to partners'!EB64","v":-45.299388514869783},{"$f":"'Allocation to partners'!EC64","v":-45.371301460438879},{"$f":"'Allocation to partners'!ED64","v":-45.443571305036059},{"$f":"'Allocation to partners'!EE64","v":-45.51619981992679},{"$f":"'Allocation to partners'!EF64","v":-45.589188785167181},{"$f":"'Allocation to partners'!EG64","v":-45.662539989647662},{"$f":"'Allocation to partners'!EH64","v":-45.736255231136788},{"$f":"'Allocation to partners'!EI64","v":-45.810336316325326},{"$f":"'Allocation to partners'!EJ64","v":-45.884785060870527},{"$f":"'Allocation to partners'!EK64","v":-45.959603289440615},{"$f":"'Allocation to partners'!EL64","v":-46.034792835759525},{"$f":"'Allocation to partners'!EM64","v":-46.110355542651838},{"$f":"'Allocation to partners'!EN64","v":-46.186293262087943},{"$f":"'Allocation to partners'!EO64","v":-46.262607855229433},{"$f":"'Allocation to partners'!EP64","v":-46.339301192474721},{"$f":"'Allocation to partners'!EQ64","v":-46.41637515350488},{"$f":"'Allocation to partners'!ER64","v":-46.493831627329705},{"$f":"'Allocation to partners'!ES64","v":-46.571672512334025},{"$f":"'Allocation to partners'!ET64","v":-46.649899716324221},{"$f":"'Allocation to partners'!EU64","v":-46.728515156574979},{"$f":"'Allocation to partners'!EV64","v":-46.807520759876304},{"$f":"'Allocation to partners'!EW64","v":-46.886918462580709},{"$f":"'Allocation to partners'!EX64","v":-46.96671021065071},{"$f":"'Allocation to partners'!EY64","v":-47.046897959706477},{"$f":"'Allocation to partners'!EZ64","v":-47.127483675073833},{"$f":"'Allocation to partners'!FA64","v":-47.208469331832333},{"$f":"'Allocation to partners'!FB64","v":0},{"$f":"'Allocation to partners'!FC64","v":0},{"$f":"'Allocation to partners'!FD64","v":0},{"$f":"'Allocation to partners'!FE64","v":0},{"$f":"'Allocation to partners'!FF64","v":0},{"$f":"'Allocation to partners'!FG64","v":0},{"$f":"'Allocation to partners'!FH64","v":0},{"$f":"'Allocation to partners'!FI64","v":0},{"$f":"'Allocation to partners'!FJ64","v":0},{"$f":"'Allocation to partners'!FK64","v":0},{"$f":"'Allocation to partners'!FL64","v":0},{"$f":"'Allocation to partners'!FM64","v":0},{"$f":"'Allocation to partners'!FN64","v":0},{"$f":"'Allocation to partners'!FO64","v":0},{"$f":"'Allocation to partners'!FP64","v":0},{"$f":"'Allocation to partners'!FQ64","v":0},{"$f":"'Allocation to partners'!FR64","v":0},{"$f":"'Allocation to partners'!FS64","v":0},{"$f":"'Allocation to partners'!FT64","v":0}]
[null,null,"CFADS",null,null,null,null,null,{"$f":"(I20-I21-I22)*I$11","v":0},{"$f":"(J20-J21-J22)*J11","v":0},0,0,0,0,0,0,-781.00142077800547,-781.81938098913815,-782.64140068082827,-783.46749999999997,-784.29769919356556,-785.13201860892093,-785.97047869444486,-786.81310000000008,-787.65990317743695,-788.51090898109942,-789.36613826833377,-790.22561200000018,-791.08935124098571,-791.95737716072142,-792.82971103370051,-793.70637424000029,-817.06111465478295,-817.94650109291342,-818.83628164335209,-819.73047811377774,-780.02787079485893,-780.88581025340727,-781.74800760678238,-782.61448398662492,-783.92414365260561,-784.799241900325,-785.67868320076752,-786.56248910820693,-787.89840801967659,-788.79100823235024,-789.68803835880169,-790.58952038438974,-791.95222505724246,-792.86267727416964,-793.77764800315003,-794.69715966924991,-796.08718717651743,-797.01584843778323,-797.94911858134321,-798.88702048076505,-800.30491866430054,-801.25215315079151,-802.20408869722291,-803.16074863463314,-804.60707632103833,-805.57325549725931,-806.54422975461921,-807.52002289077768,-808.99535011166074,-809.980852871406,-810.97124661391308,-811.96655561279476,-813.47146382944368,-814.47667664438393,-815.48687826174125,-816.50209344060056,-818.03717577316286,{"$f":"(BV20-BV21-BV22)*BV11","v":-819.06249284440173},-820.09289849410607,-821.12841797654278,-822.69427943779885,-823.74010285046268,-824.79111661316108,-825.84734648524636,-827.44460421907229,-828.51134409998929,-829.58337813794174,-830.66073260746873,-832.29001613207868,-833.37809081061414,-834.47156552932563,-835.57046708824305,-837.23241854431092,-838.34225471641685,-839.45759892950275,-840.57847851959855,-842.27375292335273,-843.40578581890099,-844.54343691624842,-845.68673409814619,-818.03770058100815,-819.1923741344674,-820.3527782537617,-821.51894137929753,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(EH20-EH21-EH22)*EH11","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"DSCR P50",null,{"$f":"'Inputs - Financing'!F50","v":1.5},null,null,null,{"$f":"$E$25","v":1.5},{"$f":"$E$25","v":1.5},1.5,1.5,1.5,1.5,1.5,1.5,1.5,1.5,1.5,1.5,1.5,1.5,1.5,1.5,1.5,1.5,1.5,1.5,1.5,1.5,1.5,1.5,1.5,1.5,1.5,1.5,1.5,1.5,1.5,1.5,1.5,1.5,1.5,1.5,1.5,1.5,1.5,1.5,1.5,1.5,1.5,1.5,1.5,1.5,1.5,1.5,1.5,1.5,1.5,1.5,1.5,1.5,1.5,1.5,1.5,1.5,1.5,1.5,1.5,1.5,1.5,1.5,1.5,{"$f":"$E$25","v":1.5},1.5,1.5,1.5,1.5,1.5,1.5,1.5,1.5,1.5,1.5,1.5,1.5,1.5,1.5,1.5,1.5,1.5,1.5,1.5,1.5,1.5,1.5,1.5,1.5,1.5,1.5,1.5,1.5,1.5,1.5,1.5,1.5,1.5,1.5,1.5,1.5,1.5,1.5,1.5,1.5,1.5,1.5,1.5,1.5,1.5,1.5,1.5,1.5,1.5,1.5,1.5,1.5,1.5,1.5,1.5,1.5,1.5,1.5,1.5,1.5,1.5,1.5,1.5,{"$f":"$E$25","v":1.5},1.5,1.5,1.5,1.5,1.5,1.5,1.5,1.5,1.5,1.5,1.5,1.5,1.5,1.5,1.5,1.5,1.5,1.5,1.5,1.5,1.5,1.5,1.5,1.5,1.5,1.5,1.5,1.5,1.5,1.5,1.5,1.5,1.5,1.5,1.5,1.5,1.5]
[]
[null,null,"Target debt service"]
[]
[null,null,"Annual LIBOR rate",null,{"$f":"'Inputs - Financing'!F80","v":2.4830000000000001E-2},null,null,null,{"$f":"$E$29","v":2.4830000000000001E-2},{"$f":"$E$29","v":2.4830000000000001E-2},2.4830000000000001E-2,2.4830000000000001E-2,2.4830000000000001E-2,2.4830000000000001E-2,2.4830000000000001E-2,2.4830000000000001E-2,2.4830000000000001E-2,2.4830000000000001E-2,2.4830000000000001E-2,2.4830000000000001E-2,2.4830000000000001E-2,2.4830000000000001E-2,2.4830000000000001E-2,2.4830000000000001E-2,2.4830000000000001E-2,2.4830000000000001E-2,2.4830000000000001E-2,2.4830000000000001E-2,2.4830000000000001E-2,2.4830000000000001E-2,2.4830000000000001E-2,2.4830000000000001E-2,2.4830000000000001E-2,2.4830000000000001E-2,2.4830000000000001E-2,2.4830000000000001E-2,2.4830000000000001E-2,2.4830000000000001E-2,2.4830000000000001E-2,2.4830000000000001E-2,2.4830000000000001E-2,2.4830000000000001E-2,2.4830000000000001E-2,2.4830000000000001E-2,2.4830000000000001E-2,2.4830000000000001E-2,2.4830000000000001E-2,2.4830000000000001E-2,2.4830000000000001E-2,2.4830000000000001E-2,2.4830000000000001E-2,2.4830000000000001E-2,2.4830000000000001E-2,2.4830000000000001E-2,2.4830000000000001E-2,2.4830000000000001E-2,2.4830000000000001E-2,2.4830000000000001E-2,2.4830000000000001E-2,2.4830000000000001E-2,2.4830000000000001E-2,2.4830000000000001E-2,2.4830000000000001E-2,2.4830000000000001E-2,2.4830000000000001E-2,2.4830000000000001E-2,2.4830000000000001E-2,2.4830000000000001E-2,2.4830000000000001E-2,2.4830000000000001E-2,2.4830000000000001E-2,2.4830000000000001E-2,2.4830000000000001E-2,{"$f":"$E$29","v":2.4830000000000001E-2},2.4830000000000001E-2,2.4830000000000001E-2,2.4830000000000001E-2,2.4830000000000001E-2,2.4830000000000001E-2,2.4830000000000001E-2,2.4830000000000001E-2,2.4830000000000001E-2,2.4830000000000001E-2,2.4830000000000001E-2,2.4830000000000001E-2,2.4830000000000001E-2,2.4830000000000001E-2,2.4830000000000001E-2,2.4830000000000001E-2,2.4830000000000001E-2,2.4830000000000001E-2,2.4830000000000001E-2,2.4830000000000001E-2,2.4830000000000001E-2,2.4830000000000001E-2,2.4830000000000001E-2,2.4830000000000001E-2,2.4830000000000001E-2,2.4830000000000001E-2,2.4830000000000001E-2,2.4830000000000001E-2,2.4830000000000001E-2,2.4830000000000001E-2,2.4830000000000001E-2,2.4830000000000001E-2,2.4830000000000001E-2,2.4830000000000001E-2,2.4830000000000001E-2,2.4830000000000001E-2,2.4830000000000001E-2,2.4830000000000001E-2,2.4830000000000001E-2,2.4830000000000001E-2,2.4830000000000001E-2,2.4830000000000001E-2,2.4830000000000001E-2,2.4830000000000001E-2,2.4830000000000001E-2,2.4830000000000001E-2,2.4830000000000001E-2,2.4830000000000001E-2,2.4830000000000001E-2,2.4830000000000001E-2,2.4830000000000001E-2,2.4830000000000001E-2,2.4830000000000001E-2,2.4830000000000001E-2,2.4830000000000001E-2,2.4830000000000001E-2,2.4830000000000001E-2,2.4830000000000001E-2,2.4830000000000001E-2,2.4830000000000001E-2,2.4830000000000001E-2,2.4830000000000001E-2,2.4830000000000001E-2,2.4830000000000001E-2,{"$f":"$E$29","v":2.4830000000000001E-2},2.4830000000000001E-2,2.4830000000000001E-2,2.4830000000000001E-2,2.4830000000000001E-2,2.4830000000000001E-2,2.4830000000000001E-2,2.4830000000000001E-2,2.4830000000000001E-2,2.4830000000000001E-2,2.4830000000000001E-2,2.4830000000000001E-2,2.4830000000000001E-2,2.4830000000000001E-2,2.4830000000000001E-2,2.4830000000000001E-2,2.4830000000000001E-2,2.4830000000000001E-2,2.4830000000000001E-2,2.4830000000000001E-2,2.4830000000000001E-2,2.4830000000000001E-2,2.4830000000000001E-2,2.4830000000000001E-2,2.4830000000000001E-2,2.4830000000000001E-2,2.4830000000000001E-2,2.4830000000000001E-2,2.4830000000000001E-2,2.4830000000000001E-2,2.4830000000000001E-2,2.4830000000000001E-2,2.4830000000000001E-2,2.4830000000000001E-2,2.4830000000000001E-2,2.4830000000000001E-2,2.4830000000000001E-2,2.4830000000000001E-2]
[null,null,"Margin",null,null,null,null,null,{"$f":"LOOKUP(I$2,'Inputs - Financing'!$81:$81,'Inputs - Financing'!$83:$83)","v":1.8700000000000001E-2},{"$f":"LOOKUP(J$2,'Inputs - Financing'!$81:$81,'Inputs - Financing'!$83:$83)","v":1.8700000000000001E-2},{"$f":"LOOKUP(K$2,'Inputs - Financing'!$81:$81,'Inputs - Financing'!$83:$83)","v":1.8700000000000001E-2},{"$f":"LOOKUP(L$2,'Inputs - Financing'!$81:$81,'Inputs - Financing'!$83:$83)","v":1.8700000000000001E-2},{"$f":"LOOKUP(M$2,'Inputs - Financing'!$81:$81,'Inputs - Financing'!$83:$83)","v":1.8700000000000001E-2},{"$f":"LOOKUP(N$2,'Inputs - Financing'!$81:$81,'Inputs - Financing'!$83:$83)","v":1.8700000000000001E-2},{"$f":"LOOKUP(O$2,'Inputs - Financing'!$81:$81,'Inputs - Financing'!$83:$83)","v":1.8700000000000001E-2},{"$f":"LOOKUP(P$2,'Inputs - Financing'!$81:$81,'Inputs - Financing'!$83:$83)","v":1.8700000000000001E-2},{"$f":"LOOKUP(Q$2,'Inputs - Financing'!$81:$81,'Inputs - Financing'!$83:$83)","v":1.8700000000000001E-2},{"$f":"LOOKUP(R$2,'Inputs - Financing'!$81:$81,'Inputs - Financing'!$83:$83)","v":1.8700000000000001E-2},{"$f":"LOOKUP(S$2,'Inputs - Financing'!$81:$81,'Inputs - Financing'!$83:$83)","v":1.8700000000000001E-2},{"$f":"LOOKUP(T$2,'Inputs - Financing'!$81:$81,'Inputs - Financing'!$83:$83)","v":1.8700000000000001E-2},{"$f":"LOOKUP(U$2,'Inputs - Financing'!$81:$81,'Inputs - Financing'!$83:$83)","v":1.8700000000000001E-2},{"$f":"LOOKUP(V$2,'Inputs - Financing'!$81:$81,'Inputs - Financing'!$83:$83)","v":1.8700000000000001E-2},{"$f":"LOOKUP(W$2,'Inputs - Financing'!$81:$81,'Inputs - Financing'!$83:$83)","v":1.8700000000000001E-2},{"$f":"LOOKUP(X$2,'Inputs - Financing'!$81:$81,'Inputs - Financing'!$83:$83)","v":1.8700000000000001E-2},{"$f":"LOOKUP(Y$2,'Inputs - Financing'!$81:$81,'Inputs - Financing'!$83:$83)","v":1.8700000000000001E-2},{"$f":"LOOKUP(Z$2,'Inputs - Financing'!$81:$81,'Inputs - Financing'!$83:$83)","v":1.8700000000000001E-2},{"$f":"LOOKUP(AA$2,'Inputs - Financing'!$81:$81,'Inputs - Financing'!$83:$83)","v":1.8700000000000001E-2},{"$f":"LOOKUP(AB$2,'Inputs - Financing'!$81:$81,'Inputs - Financing'!$83:$83)","v":1.8700000000000001E-2},{"$f":"LOOKUP(AC$2,'Inputs - Financing'!$81:$81,'Inputs - Financing'!$83:$83)","v":1.8700000000000001E-2},{"$f":"LOOKUP(AD$2,'Inputs - Financing'!$81:$81,'Inputs - Financing'!$83:$83)","v":1.8700000000000001E-2},{"$f":"LOOKUP(AE$2,'Inputs - Financing'!$81:$81,'Inputs - Financing'!$83:$83)","v":1.8700000000000001E-2},{"$f":"LOOKUP(AF$2,'Inputs - Financing'!$81:$81,'Inputs - Financing'!$83:$83)","v":1.8700000000000001E-2},{"$f":"LOOKUP(AG$2,'Inputs - Financing'!$81:$81,'Inputs - Financing'!$83:$83)","v":1.9950000000000002E-2},{"$f":"LOOKUP(AH$2,'Inputs - Financing'!$81:$81,'Inputs - Financing'!$83:$83)","v":1.9950000000000002E-2},{"$f":"LOOKUP(AI$2,'Inputs - Financing'!$81:$81,'Inputs - Financing'!$83:$83)","v":1.9950000000000002E-2},{"$f":"LOOKUP(AJ$2,'Inputs - Financing'!$81:$81,'Inputs - Financing'!$83:$83)","v":1.9950000000000002E-2},{"$f":"LOOKUP(AK$2,'Inputs - Financing'!$81:$81,'Inputs - Financing'!$83:$83)","v":1.9950000000000002E-2},{"$f":"LOOKUP(AL$2,'Inputs - Financing'!$81:$81,'Inputs - Financing'!$83:$83)","v":1.9950000000000002E-2},{"$f":"LOOKUP(AM$2,'Inputs - Financing'!$81:$81,'Inputs - Financing'!$83:$83)","v":1.9950000000000002E-2},{"$f":"LOOKUP(AN$2,'Inputs - Financing'!$81:$81,'Inputs - Financing'!$83:$83)","v":1.9950000000000002E-2},{"$f":"LOOKUP(AO$2,'Inputs - Financing'!$81:$81,'Inputs - Financing'!$83:$83)","v":1.9950000000000002E-2},{"$f":"LOOKUP(AP$2,'Inputs - Financing'!$81:$81,'Inputs - Financing'!$83:$83)","v":1.9950000000000002E-2},{"$f":"LOOKUP(AQ$2,'Inputs - Financing'!$81:$81,'Inputs - Financing'!$83:$83)","v":1.9950000000000002E-2},{"$f":"LOOKUP(AR$2,'Inputs - Financing'!$81:$81,'Inputs - Financing'!$83:$83)","v":1.9950000000000002E-2},{"$f":"LOOKUP(AS$2,'Inputs - Financing'!$81:$81,'Inputs - Financing'!$83:$83)","v":1.9950000000000002E-2},{"$f":"LOOKUP(AT$2,'Inputs - Financing'!$81:$81,'Inputs - Financing'!$83:$83)","v":1.9950000000000002E-2},{"$f":"LOOKUP(AU$2,'Inputs - Financing'!$81:$81,'Inputs - Financing'!$83:$83)","v":1.9950000000000002E-2},{"$f":"LOOKUP(AV$2,'Inputs - Financing'!$81:$81,'Inputs - Financing'!$83:$83)","v":1.9950000000000002E-2},{"$f":"LOOKUP(AW$2,'Inputs - Financing'!$81:$81,'Inputs - Financing'!$83:$83)","v":2.1200000000000004E-2},{"$f":"LOOKUP(AX$2,'Inputs - Financing'!$81:$81,'Inputs - Financing'!$83:$83)","v":2.1200000000000004E-2},{"$f":"LOOKUP(AY$2,'Inputs - Financing'!$81:$81,'Inputs - Financing'!$83:$83)","v":2.1200000000000004E-2},{"$f":"LOOKUP(AZ$2,'Inputs - Financing'!$81:$81,'Inputs - Financing'!$83:$83)","v":2.1200000000000004E-2},{"$f":"LOOKUP(BA$2,'Inputs - Financing'!$81:$81,'Inputs - Financing'!$83:$83)","v":2.1200000000000004E-2},{"$f":"LOOKUP(BB$2,'Inputs - Financing'!$81:$81,'Inputs - Financing'!$83:$83)","v":2.1200000000000004E-2},{"$f":"LOOKUP(BC$2,'Inputs - Financing'!$81:$81,'Inputs - Financing'!$83:$83)","v":2.1200000000000004E-2},{"$f":"LOOKUP(BD$2,'Inputs - Financing'!$81:$81,'Inputs - Financing'!$83:$83)","v":2.1200000000000004E-2},{"$f":"LOOKUP(BE$2,'Inputs - Financing'!$81:$81,'Inputs - Financing'!$83:$83)","v":2.1200000000000004E-2},{"$f":"LOOKUP(BF$2,'Inputs - Financing'!$81:$81,'Inputs - Financing'!$83:$83)","v":2.1200000000000004E-2},{"$f":"LOOKUP(BG$2,'Inputs - Financing'!$81:$81,'Inputs - Financing'!$83:$83)","v":2.1200000000000004E-2},{"$f":"LOOKUP(BH$2,'Inputs - Financing'!$81:$81,'Inputs - Financing'!$83:$83)","v":2.1200000000000004E-2},{"$f":"LOOKUP(BI$2,'Inputs - Financing'!$81:$81,'Inputs - Financing'!$83:$83)","v":2.1200000000000004E-2},{"$f":"LOOKUP(BJ$2,'Inputs - Financing'!$81:$81,'Inputs - Financing'!$83:$83)","v":2.1200000000000004E-2},{"$f":"LOOKUP(BK$2,'Inputs - Financing'!$81:$81,'Inputs - Financing'!$83:$83)","v":2.1200000000000004E-2},{"$f":"LOOKUP(BL$2,'Inputs - Financing'!$81:$81,'Inputs - Financing'!$83:$83)","v":2.1200000000000004E-2},{"$f":"LOOKUP(BM$2,'Inputs - Financing'!$81:$81,'Inputs - Financing'!$83:$83)","v":2.2450000000000005E-2},{"$f":"LOOKUP(BN$2,'Inputs - Financing'!$81:$81,'Inputs - Financing'!$83:$83)","v":2.2450000000000005E-2},{"$f":"LOOKUP(BO$2,'Inputs - Financing'!$81:$81,'Inputs - Financing'!$83:$83)","v":2.2450000000000005E-2},{"$f":"LOOKUP(BP$2,'Inputs - Financing'!$81:$81,'Inputs - Financing'!$83:$83)","v":2.2450000000000005E-2},{"$f":"LOOKUP(BQ$2,'Inputs - Financing'!$81:$81,'Inputs - Financing'!$83:$83)","v":2.2450000000000005E-2},{"$f":"LOOKUP(BR$2,'Inputs - Financing'!$81:$81,'Inputs - Financing'!$83:$83)","v":2.2450000000000005E-2},{"$f":"LOOKUP(BS$2,'Inputs - Financing'!$81:$81,'Inputs - Financing'!$83:$83)","v":2.2450000000000005E-2},{"$f":"LOOKUP(BT$2,'Inputs - Financing'!$81:$81,'Inputs - Financing'!$83:$83)","v":2.2450000000000005E-2},{"$f":"LOOKUP(BU$2,'Inputs - Financing'!$81:$81,'Inputs - Financing'!$83:$83)","v":2.2450000000000005E-2},{"$f":"LOOKUP(BV$2,'Inputs - Financing'!$81:$81,'Inputs - Financing'!$83:$83)","v":2.2450000000000005E-2},{"$f":"LOOKUP(BW$2,'Inputs - Financing'!$81:$81,'Inputs - Financing'!$83:$83)","v":2.2450000000000005E-2},{"$f":"LOOKUP(BX$2,'Inputs - Financing'!$81:$81,'Inputs - Financing'!$83:$83)","v":2.2450000000000005E-2},{"$f":"LOOKUP(BY$2,'Inputs - Financing'!$81:$81,'Inputs - Financing'!$83:$83)","v":2.2450000000000005E-2},{"$f":"LOOKUP(BZ$2,'Inputs - Financing'!$81:$81,'Inputs - Financing'!$83:$83)","v":2.2450000000000005E-2},{"$f":"LOOKUP(CA$2,'Inputs - Financing'!$81:$81,'Inputs - Financing'!$83:$83)","v":2.2450000000000005E-2},{"$f":"LOOKUP(CB$2,'Inputs - Financing'!$81:$81,'Inputs - Financing'!$83:$83)","v":2.2450000000000005E-2},{"$f":"LOOKUP(CC$2,'Inputs - Financing'!$81:$81,'Inputs - Financing'!$83:$83)","v":2.3700000000000006E-2},{"$f":"LOOKUP(CD$2,'Inputs - Financing'!$81:$81,'Inputs - Financing'!$83:$83)","v":2.3700000000000006E-2},{"$f":"LOOKUP(CE$2,'Inputs - Financing'!$81:$81,'Inputs - Financing'!$83:$83)","v":2.3700000000000006E-2},{"$f":"LOOKUP(CF$2,'Inputs - Financing'!$81:$81,'Inputs - Financing'!$83:$83)","v":2.3700000000000006E-2},{"$f":"LOOKUP(CG$2,'Inputs - Financing'!$81:$81,'Inputs - Financing'!$83:$83)","v":2.3700000000000006E-2},{"$f":"LOOKUP(CH$2,'Inputs - Financing'!$81:$81,'Inputs - Financing'!$83:$83)","v":2.3700000000000006E-2},{"$f":"LOOKUP(CI$2,'Inputs - Financing'!$81:$81,'Inputs - Financing'!$83:$83)","v":2.3700000000000006E-2},{"$f":"LOOKUP(CJ$2,'Inputs - Financing'!$81:$81,'Inputs - Financing'!$83:$83)","v":2.3700000000000006E-2},{"$f":"LOOKUP(CK$2,'Inputs - Financing'!$81:$81,'Inputs - Financing'!$83:$83)","v":2.3700000000000006E-2},{"$f":"LOOKUP(CL$2,'Inputs - Financing'!$81:$81,'Inputs - Financing'!$83:$83)","v":2.3700000000000006E-2},{"$f":"LOOKUP(CM$2,'Inputs - Financing'!$81:$81,'Inputs - Financing'!$83:$83)","v":2.3700000000000006E-2},{"$f":"LOOKUP(CN$2,'Inputs - Financing'!$81:$81,'Inputs - Financing'!$83:$83)","v":2.3700000000000006E-2},{"$f":"LOOKUP(CO$2,'Inputs - Financing'!$81:$81,'Inputs - Financing'!$83:$83)","v":2.3700000000000006E-2},{"$f":"LOOKUP(CP$2,'Inputs - Financing'!$81:$81,'Inputs - Financing'!$83:$83)","v":2.3700000000000006E-2},{"$f":"LOOKUP(CQ$2,'Inputs - Financing'!$81:$81,'Inputs - Financing'!$83:$83)","v":2.3700000000000006E-2},{"$f":"LOOKUP(CR$2,'Inputs - Financing'!$81:$81,'Inputs - Financing'!$83:$83)","v":2.3700000000000006E-2},{"$f":"LOOKUP(CS$2,'Inputs - Financing'!$81:$81,'Inputs - Financing'!$83:$83)","v":2.4950000000000007E-2},{"$f":"LOOKUP(CT$2,'Inputs - Financing'!$81:$81,'Inputs - Financing'!$83:$83)","v":2.4950000000000007E-2},{"$f":"LOOKUP(CU$2,'Inputs - Financing'!$81:$81,'Inputs - Financing'!$83:$83)","v":2.4950000000000007E-2},{"$f":"LOOKUP(CV$2,'Inputs - Financing'!$81:$81,'Inputs - Financing'!$83:$83)","v":2.4950000000000007E-2},{"$f":"LOOKUP(CW$2,'Inputs - Financing'!$81:$81,'Inputs - Financing'!$83:$83)","v":2.4950000000000007E-2},{"$f":"LOOKUP(CX$2,'Inputs - Financing'!$81:$81,'Inputs - Financing'!$83:$83)","v":2.4950000000000007E-2},{"$f":"LOOKUP(CY$2,'Inputs - Financing'!$81:$81,'Inputs - Financing'!$83:$83)","v":2.4950000000000007E-2},{"$f":"LOOKUP(CZ$2,'Inputs - Financing'!$81:$81,'Inputs - Financing'!$83:$83)","v":2.4950000000000007E-2},{"$f":"LOOKUP(DA$2,'Inputs - Financing'!$81:$81,'Inputs - Financing'!$83:$83)","v":2.4950000000000007E-2},{"$f":"LOOKUP(DB$2,'Inputs - Financing'!$81:$81,'Inputs - Financing'!$83:$83)","v":2.4950000000000007E-2},{"$f":"LOOKUP(DC$2,'Inputs - Financing'!$81:$81,'Inputs - Financing'!$83:$83)","v":2.4950000000000007E-2},{"$f":"LOOKUP(DD$2,'Inputs - Financing'!$81:$81,'Inputs - Financing'!$83:$83)","v":2.4950000000000007E-2},{"$f":"LOOKUP(DE$2,'Inputs - Financing'!$81:$81,'Inputs - Financing'!$83:$83)","v":2.4950000000000007E-2},{"$f":"LOOKUP(DF$2,'Inputs - Financing'!$81:$81,'Inputs - Financing'!$83:$83)","v":2.4950000000000007E-2},{"$f":"LOOKUP(DG$2,'Inputs - Financing'!$81:$81,'Inputs - Financing'!$83:$83)","v":2.4950000000000007E-2},{"$f":"LOOKUP(DH$2,'Inputs - Financing'!$81:$81,'Inputs - Financing'!$83:$83)","v":2.4950000000000007E-2},{"$f":"LOOKUP(DI$2,'Inputs - Financing'!$81:$81,'Inputs - Financing'!$83:$83)","v":2.6200000000000008E-2},{"$f":"LOOKUP(DJ$2,'Inputs - Financing'!$81:$81,'Inputs - Financing'!$83:$83)","v":2.6200000000000008E-2},{"$f":"LOOKUP(DK$2,'Inputs - Financing'!$81:$81,'Inputs - Financing'!$83:$83)","v":2.6200000000000008E-2},{"$f":"LOOKUP(DL$2,'Inputs - Financing'!$81:$81,'Inputs - Financing'!$83:$83)","v":2.6200000000000008E-2},{"$f":"LOOKUP(DM$2,'Inputs - Financing'!$81:$81,'Inputs - Financing'!$83:$83)","v":2.6200000000000008E-2},{"$f":"LOOKUP(DN$2,'Inputs - Financing'!$81:$81,'Inputs - Financing'!$83:$83)","v":2.6200000000000008E-2},{"$f":"LOOKUP(DO$2,'Inputs - Financing'!$81:$81,'Inputs - Financing'!$83:$83)","v":2.6200000000000008E-2},{"$f":"LOOKUP(DP$2,'Inputs - Financing'!$81:$81,'Inputs - Financing'!$83:$83)","v":2.6200000000000008E-2},{"$f":"LOOKUP(DQ$2,'Inputs - Financing'!$81:$81,'Inputs - Financing'!$83:$83)","v":2.6200000000000008E-2},{"$f":"LOOKUP(DR$2,'Inputs - Financing'!$81:$81,'Inputs - Financing'!$83:$83)","v":2.6200000000000008E-2},{"$f":"LOOKUP(DS$2,'Inputs - Financing'!$81:$81,'Inputs - Financing'!$83:$83)","v":2.6200000000000008E-2},{"$f":"LOOKUP(DT$2,'Inputs - Financing'!$81:$81,'Inputs - Financing'!$83:$83)","v":2.6200000000000008E-2},{"$f":"LOOKUP(DU$2,'Inputs - Financing'!$81:$81,'Inputs - Financing'!$83:$83)","v":2.6200000000000008E-2},{"$f":"LOOKUP(DV$2,'Inputs - Financing'!$81:$81,'Inputs - Financing'!$83:$83)","v":2.6200000000000008E-2},{"$f":"LOOKUP(DW$2,'Inputs - Financing'!$81:$81,'Inputs - Financing'!$83:$83)","v":2.6200000000000008E-2},{"$f":"LOOKUP(DX$2,'Inputs - Financing'!$81:$81,'Inputs - Financing'!$83:$83)","v":2.6200000000000008E-2},{"$f":"LOOKUP(DY$2,'Inputs - Financing'!$81:$81,'Inputs - Financing'!$83:$83)","v":2.7450000000000009E-2},{"$f":"LOOKUP(DZ$2,'Inputs - Financing'!$81:$81,'Inputs - Financing'!$83:$83)","v":2.7450000000000009E-2},{"$f":"LOOKUP(EA$2,'Inputs - Financing'!$81:$81,'Inputs - Financing'!$83:$83)","v":2.7450000000000009E-2},{"$f":"LOOKUP(EB$2,'Inputs - Financing'!$81:$81,'Inputs - Financing'!$83:$83)","v":2.7450000000000009E-2},{"$f":"LOOKUP(EC$2,'Inputs - Financing'!$81:$81,'Inputs - Financing'!$83:$83)","v":2.7450000000000009E-2},{"$f":"LOOKUP(ED$2,'Inputs - Financing'!$81:$81,'Inputs - Financing'!$83:$83)","v":2.7450000000000009E-2},{"$f":"LOOKUP(EE$2,'Inputs - Financing'!$81:$81,'Inputs - Financing'!$83:$83)","v":2.7450000000000009E-2},{"$f":"LOOKUP(EF$2,'Inputs - Financing'!$81:$81,'Inputs - Financing'!$83:$83)","v":2.7450000000000009E-2},{"$f":"LOOKUP(EG$2,'Inputs - Financing'!$81:$81,'Inputs - Financing'!$83:$83)","v":2.7450000000000009E-2},{"$f":"LOOKUP(EH$2,'Inputs - Financing'!$81:$81,'Inputs - Financing'!$83:$83)","v":2.7450000000000009E-2},{"$f":"LOOKUP(EI$2,'Inputs - Financing'!$81:$81,'Inputs - Financing'!$83:$83)","v":2.7450000000000009E-2},{"$f":"LOOKUP(EJ$2,'Inputs - Financing'!$81:$81,'Inputs - Financing'!$83:$83)","v":2.7450000000000009E-2},{"$f":"LOOKUP(EK$2,'Inputs - Financing'!$81:$81,'Inputs - Financing'!$83:$83)","v":2.7450000000000009E-2},{"$f":"LOOKUP(EL$2,'Inputs - Financing'!$81:$81,'Inputs - Financing'!$83:$83)","v":2.7450000000000009E-2},{"$f":"LOOKUP(EM$2,'Inputs - Financing'!$81:$81,'Inputs - Financing'!$83:$83)","v":2.7450000000000009E-2},{"$f":"LOOKUP(EN$2,'Inputs - Financing'!$81:$81,'Inputs - Financing'!$83:$83)","v":2.7450000000000009E-2},{"$f":"LOOKUP(EO$2,'Inputs - Financing'!$81:$81,'Inputs - Financing'!$83:$83)","v":2.7450000000000009E-2},{"$f":"LOOKUP(EP$2,'Inputs - Financing'!$81:$81,'Inputs - Financing'!$83:$83)","v":2.7450000000000009E-2},{"$f":"LOOKUP(EQ$2,'Inputs - Financing'!$81:$81,'Inputs - Financing'!$83:$83)","v":2.7450000000000009E-2},{"$f":"LOOKUP(ER$2,'Inputs - Financing'!$81:$81,'Inputs - Financing'!$83:$83)","v":2.7450000000000009E-2},{"$f":"LOOKUP(ES$2,'Inputs - Financing'!$81:$81,'Inputs - Financing'!$83:$83)","v":2.7450000000000009E-2},{"$f":"LOOKUP(ET$2,'Inputs - Financing'!$81:$81,'Inputs - Financing'!$83:$83)","v":2.7450000000000009E-2},{"$f":"LOOKUP(EU$2,'Inputs - Financing'!$81:$81,'Inputs - Financing'!$83:$83)","v":2.7450000000000009E-2},{"$f":"LOOKUP(EV$2,'Inputs - Financing'!$81:$81,'Inputs - Financing'!$83:$83)","v":2.7450000000000009E-2},{"$f":"LOOKUP(EW$2,'Inputs - Financing'!$81:$81,'Inputs - Financing'!$83:$83)","v":2.7450000000000009E-2},{"$f":"LOOKUP(EX$2,'Inputs - Financing'!$81:$81,'Inputs - Financing'!$83:$83)","v":2.7450000000000009E-2},{"$f":"LOOKUP(EY$2,'Inputs - Financing'!$81:$81,'Inputs - Financing'!$83:$83)","v":2.7450000000000009E-2},{"$f":"LOOKUP(EZ$2,'Inputs - Financing'!$81:$81,'Inputs - Financing'!$83:$83)","v":2.7450000000000009E-2},{"$f":"LOOKUP(FA$2,'Inputs - Financing'!$81:$81,'Inputs - Financing'!$83:$83)","v":2.7450000000000009E-2},{"$f":"LOOKUP(FB$2,'Inputs - Financing'!$81:$81,'Inputs - Financing'!$83:$83)","v":2.7450000000000009E-2},{"$f":"LOOKUP(FC$2,'Inputs - Financing'!$81:$81,'Inputs - Financing'!$83:$83)","v":2.7450000000000009E-2},{"$f":"LOOKUP(FD$2,'Inputs - Financing'!$81:$81,'Inputs - Financing'!$83:$83)","v":2.7450000000000009E-2},{"$f":"LOOKUP(FE$2,'Inputs - Financing'!$81:$81,'Inputs - Financing'!$83:$83)","v":2.7450000000000009E-2},{"$f":"LOOKUP(FF$2,'Inputs - Financing'!$81:$81,'Inputs - Financing'!$83:$83)","v":2.7450000000000009E-2},{"$f":"LOOKUP(FG$2,'Inputs - Financing'!$81:$81,'Inputs - Financing'!$83:$83)","v":2.7450000000000009E-2},{"$f":"LOOKUP(FH$2,'Inputs - Financing'!$81:$81,'Inputs - Financing'!$83:$83)","v":2.7450000000000009E-2},{"$f":"LOOKUP(FI$2,'Inputs - Financing'!$81:$81,'Inputs - Financing'!$83:$83)","v":2.7450000000000009E-2},{"$f":"LOOKUP(FJ$2,'Inputs - Financing'!$81:$81,'Inputs - Financing'!$83:$83)","v":2.7450000000000009E-2},{"$f":"LOOKUP(FK$2,'Inputs - Financing'!$81:$81,'Inputs - Financing'!$83:$83)","v":2.7450000000000009E-2},{"$f":"LOOKUP(FL$2,'Inputs - Financing'!$81:$81,'Inputs - Financing'!$83:$83)","v":2.7450000000000009E-2},{"$f":"LOOKUP(FM$2,'Inputs - Financing'!$81:$81,'Inputs - Financing'!$83:$83)","v":2.7450000000000009E-2},{"$f":"LOOKUP(FN$2,'Inputs - Financing'!$81:$81,'Inputs - Financing'!$83:$83)","v":2.7450000000000009E-2},{"$f":"LOOKUP(FO$2,'Inputs - Financing'!$81:$81,'Inputs - Financing'!$83:$83)","v":2.7450000000000009E-2},{"$f":"LOOKUP(FP$2,'Inputs - Financing'!$81:$81,'Inputs - Financing'!$83:$83)","v":2.7450000000000009E-2},{"$f":"LOOKUP(FQ$2,'Inputs - Financing'!$81:$81,'Inputs - Financing'!$83:$83)","v":2.7450000000000009E-2},{"$f":"LOOKUP(FR$2,'Inputs - Financing'!$81:$81,'Inputs - Financing'!$83:$83)","v":2.7450000000000009E-2},{"$f":"LOOKUP(FS$2,'Inputs - Financing'!$81:$81,'Inputs - Financing'!$83:$83)","v":2.7450000000000009E-2}]
[null,null,"Total annual rate",null,null,null,null,null,{"$f":"SUM(I29:I30)","v":4.3529999999999999E-2},{"$f":"SUM(J29:J30)","v":4.3529999999999999E-2},4.3529999999999999E-2,4.3529999999999999E-2,4.3529999999999999E-2,4.3529999999999999E-2,4.3529999999999999E-2,4.3529999999999999E-2,4.3529999999999999E-2,4.3529999999999999E-2,4.3529999999999999E-2,4.3529999999999999E-2,4.3529999999999999E-2,4.3529999999999999E-2,4.3529999999999999E-2,4.3529999999999999E-2,4.3529999999999999E-2,4.3529999999999999E-2,4.3529999999999999E-2,4.3529999999999999E-2,4.3529999999999999E-2,4.3529999999999999E-2,4.3529999999999999E-2,4.3529999999999999E-2,4.478E-2,4.478E-2,4.478E-2,4.478E-2,4.478E-2,4.478E-2,4.478E-2,4.478E-2,4.478E-2,4.478E-2,4.478E-2,4.478E-2,4.478E-2,4.478E-2,4.478E-2,4.478E-2,4.6030000000000001E-2,4.6030000000000001E-2,4.6030000000000001E-2,4.6030000000000001E-2,4.6030000000000001E-2,4.6030000000000001E-2,4.6030000000000001E-2,4.6030000000000001E-2,4.6030000000000001E-2,4.6030000000000001E-2,4.6030000000000001E-2,4.6030000000000001E-2,4.6030000000000001E-2,4.6030000000000001E-2,4.6030000000000001E-2,4.6030000000000001E-2,4.7280000000000003E-2,4.7280000000000003E-2,4.7280000000000003E-2,4.7280000000000003E-2,4.7280000000000003E-2,4.7280000000000003E-2,4.7280000000000003E-2,4.7280000000000003E-2,4.7280000000000003E-2,{"$f":"SUM(BV29:BV30)","v":4.7280000000000003E-2},4.7280000000000003E-2,4.7280000000000003E-2,4.7280000000000003E-2,4.7280000000000003E-2,4.7280000000000003E-2,4.7280000000000003E-2,4.8530000000000004E-2,4.8530000000000004E-2,4.8530000000000004E-2,4.8530000000000004E-2,4.8530000000000004E-2,4.8530000000000004E-2,4.8530000000000004E-2,4.8530000000000004E-2,4.8530000000000004E-2,4.8530000000000004E-2,4.8530000000000004E-2,4.8530000000000004E-2,4.8530000000000004E-2,4.8530000000000004E-2,4.8530000000000004E-2,4.8530000000000004E-2,4.9780000000000005E-2,4.9780000000000005E-2,4.9780000000000005E-2,4.9780000000000005E-2,4.9780000000000005E-2,4.9780000000000005E-2,4.9780000000000005E-2,4.9780000000000005E-2,4.9780000000000005E-2,4.9780000000000005E-2,4.9780000000000005E-2,4.9780000000000005E-2,4.9780000000000005E-2,4.9780000000000005E-2,4.9780000000000005E-2,4.9780000000000005E-2,5.1030000000000006E-2,5.1030000000000006E-2,5.1030000000000006E-2,5.1030000000000006E-2,5.1030000000000006E-2,5.1030000000000006E-2,5.1030000000000006E-2,5.1030000000000006E-2,5.1030000000000006E-2,5.1030000000000006E-2,5.1030000000000006E-2,5.1030000000000006E-2,5.1030000000000006E-2,5.1030000000000006E-2,5.1030000000000006E-2,5.1030000000000006E-2,5.2280000000000007E-2,5.2280000000000007E-2,5.2280000000000007E-2,5.2280000000000007E-2,5.2280000000000007E-2,5.2280000000000007E-2,5.2280000000000007E-2,5.2280000000000007E-2,5.2280000000000007E-2,{"$f":"SUM(EH29:EH30)","v":5.2280000000000007E-2},5.2280000000000007E-2,5.2280000000000007E-2,5.2280000000000007E-2,5.2280000000000007E-2,5.2280000000000007E-2,5.2280000000000007E-2,5.2280000000000007E-2,5.2280000000000007E-2,5.2280000000000007E-2,5.2280000000000007E-2,5.2280000000000007E-2,5.2280000000000007E-2,5.2280000000000007E-2,5.2280000000000007E-2,5.2280000000000007E-2,5.2280000000000007E-2,5.2280000000000007E-2,5.2280000000000007E-2,5.2280000000000007E-2,5.2280000000000007E-2,5.2280000000000007E-2,5.2280000000000007E-2,5.2280000000000007E-2,5.2280000000000007E-2,5.2280000000000007E-2,5.2280000000000007E-2,5.2280000000000007E-2,5.2280000000000007E-2,5.2280000000000007E-2,5.2280000000000007E-2,5.2280000000000007E-2,5.2280000000000007E-2,5.2280000000000007E-2,5.2280000000000007E-2,5.2280000000000007E-2,5.2280000000000007E-2,5.2280000000000007E-2]
[null,null,"Periodic rate",null,null,null,null,null,{"$f":"I31/360*I$7","v":1.1003416666666667E-2},{"$f":"J31/360*J$7","v":1.1003416666666667E-2},1.1124333333333333E-2,1.1124333333333333E-2,1.08825E-2,1.1003416666666667E-2,1.1124333333333333E-2,1.1124333333333333E-2,1.08825E-2,1.1003416666666667E-2,1.1124333333333333E-2,1.1124333333333333E-2,1.08825E-2,1.1003416666666667E-2,1.1124333333333333E-2,1.1124333333333333E-2,1.1003416666666667E-2,1.1003416666666667E-2,1.1124333333333333E-2,1.1124333333333333E-2,1.08825E-2,1.1003416666666667E-2,1.1124333333333333E-2,1.1124333333333333E-2,1.1195E-2,1.1319388888888889E-2,1.1443777777777778E-2,1.1443777777777778E-2,1.1195E-2,1.1319388888888889E-2,1.1443777777777778E-2,1.1443777777777778E-2,1.1319388888888889E-2,1.1319388888888889E-2,1.1443777777777778E-2,1.1443777777777778E-2,1.1195E-2,1.1319388888888889E-2,1.1443777777777778E-2,1.1443777777777778E-2,1.15075E-2,1.1635361111111112E-2,1.1763222222222224E-2,1.1763222222222224E-2,1.15075E-2,1.1635361111111112E-2,1.1763222222222224E-2,1.1763222222222224E-2,1.1635361111111112E-2,1.1635361111111112E-2,1.1763222222222224E-2,1.1763222222222224E-2,1.15075E-2,1.1635361111111112E-2,1.1763222222222224E-2,1.1763222222222224E-2,1.1820000000000001E-2,1.1951333333333335E-2,1.2082666666666669E-2,1.2082666666666669E-2,1.1820000000000001E-2,1.1951333333333335E-2,1.2082666666666669E-2,1.2082666666666669E-2,1.1951333333333335E-2,{"$f":"BV31/360*BV$7","v":1.1951333333333335E-2},1.2082666666666669E-2,1.2082666666666669E-2,1.1820000000000001E-2,1.1951333333333335E-2,1.2082666666666669E-2,1.2082666666666669E-2,1.2132500000000001E-2,1.2267305555555557E-2,1.2402111111111112E-2,1.2402111111111112E-2,1.2132500000000001E-2,1.2267305555555557E-2,1.2402111111111112E-2,1.2402111111111112E-2,1.2267305555555557E-2,1.2267305555555557E-2,1.2402111111111112E-2,1.2402111111111112E-2,1.2132500000000001E-2,1.2267305555555557E-2,1.2402111111111112E-2,1.2402111111111112E-2,1.2445000000000003E-2,1.258327777777778E-2,1.2721555555555557E-2,1.2721555555555557E-2,1.2445000000000003E-2,1.258327777777778E-2,1.2721555555555557E-2,1.2721555555555557E-2,1.258327777777778E-2,1.258327777777778E-2,1.2721555555555557E-2,1.2721555555555557E-2,1.2445000000000003E-2,1.258327777777778E-2,1.2721555555555557E-2,1.2721555555555557E-2,1.27575E-2,1.2899250000000001E-2,1.3041000000000001E-2,1.3041000000000001E-2,1.27575E-2,1.2899250000000001E-2,1.3041000000000001E-2,1.3041000000000001E-2,1.2899250000000001E-2,1.2899250000000001E-2,1.3041000000000001E-2,1.3041000000000001E-2,1.27575E-2,1.2899250000000001E-2,1.3041000000000001E-2,1.3041000000000001E-2,1.307E-2,1.3215222222222224E-2,1.3360444444444446E-2,1.3360444444444446E-2,1.307E-2,1.3215222222222224E-2,1.3360444444444446E-2,1.3360444444444446E-2,1.3215222222222224E-2,{"$f":"EH31/360*EH$7","v":1.3215222222222224E-2},1.3360444444444446E-2,1.3360444444444446E-2,1.307E-2,1.3215222222222224E-2,1.3360444444444446E-2,1.3360444444444446E-2,1.307E-2,1.3215222222222224E-2,1.3360444444444446E-2,1.3360444444444446E-2,1.307E-2,1.3215222222222224E-2,1.3360444444444446E-2,1.3360444444444446E-2,1.3215222222222224E-2,1.3215222222222224E-2,1.3360444444444446E-2,1.3360444444444446E-2,1.307E-2,1.3215222222222224E-2,1.3360444444444446E-2,1.3360444444444446E-2,1.307E-2,1.3215222222222224E-2,1.3360444444444446E-2,1.3360444444444446E-2,1.307E-2,1.3215222222222224E-2,1.3360444444444446E-2,1.3360444444444446E-2,1.3215222222222224E-2,1.3215222222222224E-2,1.3360444444444446E-2,1.3360444444444446E-2,1.307E-2,1.3215222222222224E-2,1.3360444444444446E-2]
[]
[null,null,"Interest rate index",null,null,null,null,1,{"$f":"H34*(1+I32*I$11)","v":1},{"$f":"I34*(1+J32*J$11)","v":1},1,1,1,1,1,1,1.0108824999999999,1.0220056613485415,1.0333747929939365,1.0448703986494654,1.0562412007627682,1.0678634627952612,1.0797427319098833,1.0917541499738928,1.1037671757836178,1.1159123859217548,1.1283261672735436,1.140878043667017,1.1532936489772232,1.16598381953594,1.1789546122057308,1.1920696962967781,1.2054149165468206,1.2190594767596816,1.2330101225096135,1.2471204163493641,1.2610819294103952,1.2753566061901418,1.2899515037788027,1.3047134221321577,1.3194819807458247,1.3344177104177681,1.3496884901585202,1.3651340253091189,1.3804167007224546,1.3960421741866491,1.412018170596447,1.4281769927589372,1.4446117395031106,1.4614203187575796,1.4786113307271957,1.4960045643908353,1.5132198369155629,1.5308266961585721,1.5488341507691956,1.5670534310700603,1.5852866636209662,1.6037320464168245,1.6225971028637247,1.6416840731618445,1.6605757526337543,1.6798971511680032,1.6996581546676703,1.7196516112428382,1.7399778932877283,1.7607729490830413,1.7820477817024953,1.8035796710328793,1.8248979827444878,1.8467079468355949,1.8690211033878938,1.8916038623730953,1.9142110506669372,{"$f":"BU34*(1+BV32*BV$11)","v":1.9370884250038081},1.9604936187469875,1.9841816096444345,2.0076346362704314,2.0316285470200448,2.0561760375441724,2.0810201272138062,2.1062681039072282,2.1321063383197787,2.1585489580283248,2.1853195220445651,2.2118329111457711,2.2389661413046302,2.2667340481631055,2.2948463356877626,2.3229979168906914,2.3514948421421087,2.3806583424515595,2.4101835317322369,2.4394250834309785,2.4693502563093128,2.4999754125603113,2.5309803854019299,2.5624784362982571,2.5947228142617633,2.6277317246946619,2.6611605598154608,2.6611605598154608,2.6611605598154608,2.6611605598154608,2.6611605598154608,2.6611605598154608,2.6611605598154608,2.6611605598154608,2.6611605598154608,2.6611605598154608,2.6611605598154608,2.6611605598154608,2.6611605598154608,2.6611605598154608,2.6611605598154608,2.6611605598154608,2.6611605598154608,2.6611605598154608,2.6611605598154608,2.6611605598154608,2.6611605598154608,2.6611605598154608,2.6611605598154608,2.6611605598154608,2.6611605598154608,2.6611605598154608,2.6611605598154608,2.6611605598154608,2.6611605598154608,2.6611605598154608,2.6611605598154608,2.6611605598154608,2.6611605598154608,2.6611605598154608,2.6611605598154608,2.6611605598154608,2.6611605598154608,2.6611605598154608,{"$f":"EG34*(1+EH32*EH$11)","v":2.6611605598154608},2.6611605598154608,2.6611605598154608,2.6611605598154608,2.6611605598154608,2.6611605598154608,2.6611605598154608,2.6611605598154608,2.6611605598154608,2.6611605598154608,2.6611605598154608,2.6611605598154608,2.6611605598154608,2.6611605598154608,2.6611605598154608,2.6611605598154608,2.6611605598154608,2.6611605598154608,2.6611605598154608,2.6611605598154608,2.6611605598154608,2.6611605598154608,2.6611605598154608,2.6611605598154608,2.6611605598154608,2.6611605598154608,2.6611605598154608,2.6611605598154608,2.6611605598154608,2.6611605598154608,2.6611605598154608,2.6611605598154608,2.6611605598154608,2.6611605598154608,2.6611605598154608,2.6611605598154608,2.6611605598154608,2.6611605598154608]
[]
[null,null,"Debt size",null,{"$f":"SUMPRODUCT(I27:FS27/I34:FS34)","v":0}]
[]
[null,null,"Draw date",null,{"$f":"EDATE(Op_start,-3)","v":"2021-10-01"},null,null,null,{"$f":"$E38=I$2","v":false},{"$f":"$E38=J$2","v":false},false,false,false,false,false,true,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"$E38=BV$2","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"$E38=EH$2","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false]
[]
[null,null,"Opening balance",null,null,null,null,null,{"$f":"H43","v":0},{"$f":"I43","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BU43","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EG43","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Draw at COD",null,{"$f":"E36","v":0},null,null,null,{"$f":"$E41*I38","v":0},{"$f":"$E41*J38","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$E41*BV38","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$E41*EH38","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Less: repayments",null,null,null,null,null,{"$f":"I27-I44","v":0},{"$f":"J27-J44","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BV27-BV44","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EH27-EH44","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Closing balance",null,null,null,null,null,{"$f":"I40+I41-I42","v":0},{"$f":"J40+J41-J42","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BV40+BV41-BV42","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EH40+EH41-EH42","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Interest expense",null,null,null,null,null,{"$f":"I40*I32","v":0},{"$f":"J40*J32","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BV40*BV32","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EH40*EH32","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[null,"P99 debt sizing"]
[null,null,"EBITDA - P99",null,null,null,null,null,{"$f":"'Partnership Pre-tax Cash Flow'!I177","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!J177","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!K177","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!L177","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!M177","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!N177","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!O177","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!P177","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!Q177","v":3469.351674221994},{"$f":"'Partnership Pre-tax Cash Flow'!R177","v":6125.0043983858614},{"$f":"'Partnership Pre-tax Cash Flow'!S177","v":5465.3776489691709},{"$f":"'Partnership Pre-tax Cash Flow'!T177","v":3063.1020509750006},{"$f":"'Partnership Pre-tax Cash Flow'!U177","v":3053.3279517234319},{"$f":"'Partnership Pre-tax Cash Flow'!V177","v":3052.4936323080765},{"$f":"'Partnership Pre-tax Cash Flow'!W177","v":3051.6551722225527},{"$f":"'Partnership Pre-tax Cash Flow'!X177","v":3050.8125509169977},{"$f":"'Partnership Pre-tax Cash Flow'!Y177","v":3041.0786696169571},{"$f":"'Partnership Pre-tax Cash Flow'!Z177","v":3040.2276638132948},{"$f":"'Partnership Pre-tax Cash Flow'!AA177","v":3039.3724345260607},{"$f":"'Partnership Pre-tax Cash Flow'!AB177","v":3038.5129607943941},{"$f":"'Partnership Pre-tax Cash Flow'!AC177","v":3028.8186273324404},{"$f":"'Partnership Pre-tax Cash Flow'!AD177","v":3027.9506014127046},{"$f":"'Partnership Pre-tax Cash Flow'!AE177","v":3027.0782675397259},{"$f":"'Partnership Pre-tax Cash Flow'!AF177","v":3026.2016043334261},{"$f":"'Partnership Pre-tax Cash Flow'!AG177","v":2994.07241758187},{"$f":"'Partnership Pre-tax Cash Flow'!AH177","v":2993.1870311437397},{"$f":"'Partnership Pre-tax Cash Flow'!AI177","v":2992.2972505933012},{"$f":"'Partnership Pre-tax Cash Flow'!AJ177","v":2991.4030541228753},{"$f":"'Partnership Pre-tax Cash Flow'!AK177","v":2981.3329305131874},{"$f":"'Partnership Pre-tax Cash Flow'!AL177","v":2980.429836346294},{"$f":"'Partnership Pre-tax Cash Flow'!AM177","v":2979.5222601848468},{"$f":"'Partnership Pre-tax Cash Flow'!AN177","v":2978.6101797850124},{"$f":"'Partnership Pre-tax Cash Flow'!AO177","v":2968.5684400474538},{"$f":"'Partnership Pre-tax Cash Flow'!AP177","v":2967.6472839972225},{"$f":"'Partnership Pre-tax Cash Flow'!AQ177","v":2966.7215563125465},{"$f":"'Partnership Pre-tax Cash Flow'!AR177","v":2965.7912343047155},{"$f":"'Partnership Pre-tax Cash Flow'!AS177","v":2955.7770050660174},{"$f":"'Partnership Pre-tax Cash Flow'!AT177","v":2954.8374258947824},{"$f":"'Partnership Pre-tax Cash Flow'!AU177","v":2953.8931836564125},{"$f":"'Partnership Pre-tax Cash Flow'!AV177","v":2952.9442552084247},{"$f":"'Partnership Pre-tax Cash Flow'!AW177","v":2942.9566541696277},{"$f":"'Partnership Pre-tax Cash Flow'!AX177","v":2941.9982834149673},{"$f":"'Partnership Pre-tax Cash Flow'!AY177","v":2941.03515633183},{"$f":"'Partnership Pre-tax Cash Flow'!AZ177","v":2940.0672493148827},{"$f":"'Partnership Pre-tax Cash Flow'!BA177","v":2930.1053850211638},{"$f":"'Partnership Pre-tax Cash Flow'!BB177","v":2929.1278468514106},{"$f":"'Partnership Pre-tax Cash Flow'!BC177","v":2928.1454572266102},{"$f":"'Partnership Pre-tax Cash Flow'!BD177","v":2927.1581920693243},{"$f":"'Partnership Pre-tax Cash Flow'!BE177","v":2800.8688097245558},{"$f":"'Partnership Pre-tax Cash Flow'!BF177","v":2799.8717207914078},{"$f":"'Partnership Pre-tax Cash Flow'!BG177","v":2798.8696833741114},{"$f":"'Partnership Pre-tax Cash Flow'!BH177","v":2797.8626729136795},{"$f":"'Partnership Pre-tax Cash Flow'!BI177","v":2788.6435203664432},{"$f":"'Partnership Pre-tax Cash Flow'!BJ177","v":2787.6264896546318},{"$f":"'Partnership Pre-tax Cash Flow'!BK177","v":2786.6044114889901},{"$f":"'Partnership Pre-tax Cash Flow'!BL177","v":2785.5772608193492},{"$f":"'Partnership Pre-tax Cash Flow'!BM177","v":2776.3769744811257},{"$f":"'Partnership Pre-tax Cash Flow'!BN177","v":2775.3396031550783},{"$f":"'Partnership Pre-tax Cash Flow'!BO177","v":2774.2970834261232},{"$f":"'Partnership Pre-tax Cash Flow'!BP177","v":2773.24938974309},{"$f":"'Partnership Pre-tax Cash Flow'!BQ177","v":2764.0670638312781},{"$f":"'Partnership Pre-tax Cash Flow'!BR177","v":2763.0089450787095},{"$f":"'Partnership Pre-tax Cash Flow'!BS177","v":2761.9455749551753},{"$f":"'Partnership Pre-tax Cash Flow'!BT177","v":2760.8769273984817},{"$f":"'Partnership Pre-tax Cash Flow'!BU177","v":2751.711645610008},{"$f":"'Partnership Pre-tax Cash Flow'!BV177","v":2750.6323644823879},{"$f":"'Partnership Pre-tax Cash Flow'!BW177","v":2749.5477269563835},{"$f":"'Partnership Pre-tax Cash Flow'!BX177","v":2748.4577064485557},{"$f":"'Partnership Pre-tax Cash Flow'!BY177","v":477.79858027045384},{"$f":"'Partnership Pre-tax Cash Flow'!BZ177","v":476.69771352028147},{"$f":"'Partnership Pre-tax Cash Flow'!CA177","v":475.59138324375681},{"$f":"'Partnership Pre-tax Cash Flow'!CB177","v":474.47956232577235},{"$f":"'Partnership Pre-tax Cash Flow'!CC177","v":464.78357104775932},{"$f":"'Partnership Pre-tax Cash Flow'!CD177","v":463.66068696258344},{"$f":"'Partnership Pre-tax Cash Flow'!CE177","v":462.53223008052828},{"$f":"'Partnership Pre-tax Cash Flow'!CF177","v":461.39817274418408},{"$f":"'Partnership Pre-tax Cash Flow'!CG177","v":451.71627130435513},{"$f":"'Partnership Pre-tax Cash Flow'!CH177","v":450.57092953747576},{"$f":"'Partnership Pre-tax Cash Flow'!CI177","v":449.4199035177794},{"$f":"'Partnership Pre-tax Cash Flow'!CJ177","v":448.26316503470844},{"$f":"'Partnership Pre-tax Cash Flow'!CK177","v":438.59439239891117},{"$f":"'Partnership Pre-tax Cash Flow'!CL177","v":437.4261437966943},{"$f":"'Partnership Pre-tax Cash Flow'!CM177","v":436.25209725660397},{"$f":"'Partnership Pre-tax Cash Flow'!CN177","v":435.0722240038715},{"$f":"'Partnership Pre-tax Cash Flow'!CO177","v":425.41560728511411},{"$f":"'Partnership Pre-tax Cash Flow'!CP177","v":424.22399371085282},{"$f":"'Partnership Pre-tax Cash Flow'!CQ177","v":423.02646623996077},{"$f":"'Partnership Pre-tax Cash Flow'!CR177","v":421.82299552217364},{"$f":"'Partnership Pre-tax Cash Flow'!CS177","v":-861.09231640106123},{"$f":"'Partnership Pre-tax Cash Flow'!CT177","v":1564.1707911417875},{"$f":"'Partnership Pre-tax Cash Flow'!CU177","v":1562.9493131214776},{"$f":"'Partnership Pre-tax Cash Flow'!CV177","v":1561.7217729893346},{"$f":"'Partnership Pre-tax Cash Flow'!CW177","v":1515.451203853095},{"$f":"'Partnership Pre-tax Cash Flow'!CX177","v":1514.2114490904337},{"$f":"'Partnership Pre-tax Cash Flow'!CY177","v":1512.9655415097177},{"$f":"'Partnership Pre-tax Cash Flow'!CZ177","v":1511.7134505749318},{"$f":"'Partnership Pre-tax Cash Flow'!DA177","v":1379.4411482367736},{"$f":"'Partnership Pre-tax Cash Flow'!DB177","v":1378.1765983788591},{"$f":"'Partnership Pre-tax Cash Flow'!DC177","v":1376.9057726465285},{"$f":"'Partnership Pre-tax Cash Flow'!DD177","v":1375.6286398930472},{"$f":"'Partnership Pre-tax Cash Flow'!DE177","v":1365.2703793623036},{"$f":"'Partnership Pre-tax Cash Flow'!DF177","v":1363.9805385072307},{"$f":"'Partnership Pre-tax Cash Flow'!DG177","v":1362.6842962602536},{"$f":"'Partnership Pre-tax Cash Flow'!DH177","v":1361.3816208517026},{"$f":"'Partnership Pre-tax Cash Flow'!DI177","v":1449.0873444177207},{"$f":"'Partnership Pre-tax Cash Flow'!DJ177","v":1447.7717067455462},{"$f":"'Partnership Pre-tax Cash Flow'!DK177","v":1446.4495396536297},{"$f":"'Partnership Pre-tax Cash Flow'!DL177","v":1445.1208107369075},{"$f":"'Partnership Pre-tax Cash Flow'!DM177","v":1380.9250480521955},{"$f":"'Partnership Pre-tax Cash Flow'!DN177","v":1379.5830976265775},{"$f":"'Partnership Pre-tax Cash Flow'!DO177","v":1378.2344871928226},{"$f":"'Partnership Pre-tax Cash Flow'!DP177","v":1376.8791836977662},{"$f":"'Partnership Pre-tax Cash Flow'!DQ177","v":1255.4142176605865},{"$f":"'Partnership Pre-tax Cash Flow'!DR177","v":1254.0454282264561},{"$f":"'Partnership Pre-tax Cash Flow'!DS177","v":1252.669845584026},{"$f":"'Partnership Pre-tax Cash Flow'!DT177","v":1251.2874360190685},{"$f":"'Partnership Pre-tax Cash Flow'!DU177","v":1276.9018587329424},{"$f":"'Partnership Pre-tax Cash Flow'!DV177","v":1275.5056935101295},{"$f":"'Partnership Pre-tax Cash Flow'!DW177","v":1274.1025992148509},{"$f":"'Partnership Pre-tax Cash Flow'!DX177","v":1272.6925414585942},{"$f":"'Partnership Pre-tax Cash Flow'!DY177","v":1287.9230845333859},{"$f":"'Partnership Pre-tax Cash Flow'!DZ177","v":1286.4989960061166},{"$f":"'Partnership Pre-tax Cash Flow'!EA177","v":1285.0678398249324},{"$f":"'Partnership Pre-tax Cash Flow'!EB177","v":1283.6295809135506},{"$f":"'Partnership Pre-tax Cash Flow'!EC177","v":1269.1162579174975},{"$f":"'Partnership Pre-tax Cash Flow'!ED177","v":1267.6636876196828},{"$f":"'Partnership Pre-tax Cash Flow'!EE177","v":1266.203908314875},{"$f":"'Partnership Pre-tax Cash Flow'!EF177","v":1264.7368842252654},{"$f":"'Partnership Pre-tax Cash Flow'!EG177","v":1250.272593208495},{"$f":"'Partnership Pre-tax Cash Flow'!EH177","v":1248.790971504724},{"$f":"'Partnership Pre-tax Cash Flow'!EI177","v":1247.3019966138199},{"$f":"'Partnership Pre-tax Cash Flow'!EJ177","v":1245.8056320424182},{"$f":"'Partnership Pre-tax Cash Flow'!EK177","v":1231.3893299957758},{"$f":"'Partnership Pre-tax Cash Flow'!EL177","v":1229.8780758579296},{"$f":"'Partnership Pre-tax Cash Flow'!EM177","v":1228.3593214692073},{"$f":"'Partnership Pre-tax Cash Flow'!EN177","v":1226.8330296063777},{"$f":"'Partnership Pre-tax Cash Flow'!EO177","v":1212.463664729994},{"$f":"'Partnership Pre-tax Cash Flow'!EP177","v":1210.9221855093908},{"$f":"'Partnership Pre-tax Cash Flow'!EQ177","v":1209.3730560328945},{"$f":"'Partnership Pre-tax Cash Flow'!ER177","v":1207.8162383328081},{"$f":"'Partnership Pre-tax Cash Flow'!ES177","v":1193.4927497883155},{"$f":"'Partnership Pre-tax Cash Flow'!ET177","v":1191.9204409833001},{"$f":"'Partnership Pre-tax Cash Flow'!EU177","v":1190.3403289172736},{"$f":"'Partnership Pre-tax Cash Flow'!EV177","v":1188.7523748631857},{"$f":"'Partnership Pre-tax Cash Flow'!EW177","v":1174.4736925213792},{"$f":"'Partnership Pre-tax Cash Flow'!EX177","v":1172.8699375402639},{"$f":"'Partnership Pre-tax Cash Flow'!EY177","v":1171.2582232329169},{"$f":"'Partnership Pre-tax Cash Flow'!EZ177","v":1169.6385100977468},{"$f":"'Partnership Pre-tax Cash Flow'!FA177","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!FB177","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!FC177","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!FD177","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!FE177","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!FF177","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!FG177","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!FH177","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!FI177","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!FJ177","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!FK177","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!FL177","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!FM177","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!FN177","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!FO177","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!FP177","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!FQ177","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!FR177","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!FS177","v":0}]
[null,null,"Less: preferred yield",null,null,null,null,null,{"$f":"'Allocation to partners'!J70","v":0},{"$f":"'Allocation to partners'!K70","v":0},{"$f":"'Allocation to partners'!L70","v":0},{"$f":"'Allocation to partners'!M70","v":0},{"$f":"'Allocation to partners'!N70","v":0},{"$f":"'Allocation to partners'!O70","v":0},{"$f":"'Allocation to partners'!P70","v":0},{"$f":"'Allocation to partners'!Q70","v":0},{"$f":"'Allocation to partners'!R70","v":0},{"$f":"'Allocation to partners'!S70","v":0},{"$f":"'Allocation to partners'!T70","v":0},{"$f":"'Allocation to partners'!U70","v":0},{"$f":"'Allocation to partners'!V70","v":0},{"$f":"'Allocation to partners'!W70","v":0},{"$f":"'Allocation to partners'!X70","v":0},{"$f":"'Allocation to partners'!Y70","v":0},{"$f":"'Allocation to partners'!Z70","v":0},{"$f":"'Allocation to partners'!AA70","v":0},{"$f":"'Allocation to partners'!AB70","v":0},{"$f":"'Allocation to partners'!AC70","v":0},{"$f":"'Allocation to partners'!AD70","v":0},{"$f":"'Allocation to partners'!AE70","v":0},{"$f":"'Allocation to partners'!AF70","v":0},{"$f":"'Allocation to partners'!AG70","v":0},{"$f":"'Allocation to partners'!AH70","v":0},{"$f":"'Allocation to partners'!AI70","v":0},{"$f":"'Allocation to partners'!AJ70","v":0},{"$f":"'Allocation to partners'!AK70","v":0},{"$f":"'Allocation to partners'!AL70","v":0},{"$f":"'Allocation to partners'!AM70","v":0},{"$f":"'Allocation to partners'!AN70","v":0},{"$f":"'Allocation to partners'!AO70","v":0},{"$f":"'Allocation to partners'!AP70","v":0},{"$f":"'Allocation to partners'!AQ70","v":0},{"$f":"'Allocation to partners'!AR70","v":0},{"$f":"'Allocation to partners'!AS70","v":0},{"$f":"'Allocation to partners'!AT70","v":0},{"$f":"'Allocation to partners'!AU70","v":0},{"$f":"'Allocation to partners'!AV70","v":0},{"$f":"'Allocation to partners'!AW70","v":0},{"$f":"'Allocation to partners'!AX70","v":0},{"$f":"'Allocation to partners'!AY70","v":0},{"$f":"'Allocation to partners'!AZ70","v":0},{"$f":"'Allocation to partners'!BA70","v":0},{"$f":"'Allocation to partners'!BB70","v":0},{"$f":"'Allocation to partners'!BC70","v":0},{"$f":"'Allocation to partners'!BD70","v":0},{"$f":"'Allocation to partners'!BE70","v":0},{"$f":"'Allocation to partners'!BF70","v":0},{"$f":"'Allocation to partners'!BG70","v":0},{"$f":"'Allocation to partners'!BH70","v":0},{"$f":"'Allocation to partners'!BI70","v":0},{"$f":"'Allocation to partners'!BJ70","v":0},{"$f":"'Allocation to partners'!BK70","v":0},{"$f":"'Allocation to partners'!BL70","v":0},{"$f":"'Allocation to partners'!BM70","v":0},{"$f":"'Allocation to partners'!BN70","v":0},{"$f":"'Allocation to partners'!BO70","v":0},{"$f":"'Allocation to partners'!BP70","v":0},{"$f":"'Allocation to partners'!BQ70","v":0},{"$f":"'Allocation to partners'!BR70","v":0},{"$f":"'Allocation to partners'!BS70","v":0},{"$f":"'Allocation to partners'!BT70","v":0},{"$f":"'Allocation to partners'!BU70","v":0},{"$f":"'Allocation to partners'!BV70","v":0},{"$f":"'Allocation to partners'!BW70","v":0},{"$f":"'Allocation to partners'!BX70","v":0},{"$f":"'Allocation to partners'!BY70","v":0},{"$f":"'Allocation to partners'!BZ70","v":0},{"$f":"'Allocation to partners'!CA70","v":0},{"$f":"'Allocation to partners'!CB70","v":0},{"$f":"'Allocation to partners'!CC70","v":0},{"$f":"'Allocation to partners'!CD70","v":0},{"$f":"'Allocation to partners'!CE70","v":0},{"$f":"'Allocation to partners'!CF70","v":0},{"$f":"'Allocation to partners'!CG70","v":0},{"$f":"'Allocation to partners'!CH70","v":0},{"$f":"'Allocation to partners'!CI70","v":0},{"$f":"'Allocation to partners'!CJ70","v":0},{"$f":"'Allocation to partners'!CK70","v":0},{"$f":"'Allocation to partners'!CL70","v":0},{"$f":"'Allocation to partners'!CM70","v":0},{"$f":"'Allocation to partners'!CN70","v":0},{"$f":"'Allocation to partners'!CO70","v":0},{"$f":"'Allocation to partners'!CP70","v":0},{"$f":"'Allocation to partners'!CQ70","v":0},{"$f":"'Allocation to partners'!CR70","v":0},{"$f":"'Allocation to partners'!CS70","v":0},{"$f":"'Allocation to partners'!CT70","v":0},{"$f":"'Allocation to partners'!CU70","v":0},{"$f":"'Allocation to partners'!CV70","v":0},{"$f":"'Allocation to partners'!CW70","v":0},{"$f":"'Allocation to partners'!CX70","v":0},{"$f":"'Allocation to partners'!CY70","v":0},{"$f":"'Allocation to partners'!CZ70","v":0},{"$f":"'Allocation to partners'!DA70","v":0},{"$f":"'Allocation to partners'!DB70","v":0},{"$f":"'Allocation to partners'!DC70","v":0},{"$f":"'Allocation to partners'!DD70","v":0},{"$f":"'Allocation to partners'!DE70","v":0},{"$f":"'Allocation to partners'!DF70","v":0},{"$f":"'Allocation to partners'!DG70","v":0},{"$f":"'Allocation to partners'!DH70","v":0},{"$f":"'Allocation to partners'!DI70","v":0},{"$f":"'Allocation to partners'!DJ70","v":0},{"$f":"'Allocation to partners'!DK70","v":0},{"$f":"'Allocation to partners'!DL70","v":0},{"$f":"'Allocation to partners'!DM70","v":0},{"$f":"'Allocation to partners'!DN70","v":0},{"$f":"'Allocation to partners'!DO70","v":0},{"$f":"'Allocation to partners'!DP70","v":0},{"$f":"'Allocation to partners'!DQ70","v":0},{"$f":"'Allocation to partners'!DR70","v":0},{"$f":"'Allocation to partners'!DS70","v":0},{"$f":"'Allocation to partners'!DT70","v":0},{"$f":"'Allocation to partners'!DU70","v":0},{"$f":"'Allocation to partners'!DV70","v":0},{"$f":"'Allocation to partners'!DW70","v":0},{"$f":"'Allocation to partners'!DX70","v":0},{"$f":"'Allocation to partners'!DY70","v":0},{"$f":"'Allocation to partners'!DZ70","v":0},{"$f":"'Allocation to partners'!EA70","v":0},{"$f":"'Allocation to partners'!EB70","v":0},{"$f":"'Allocation to partners'!EC70","v":0},{"$f":"'Allocation to partners'!ED70","v":0},{"$f":"'Allocation to partners'!EE70","v":0},{"$f":"'Allocation to partners'!EF70","v":0},{"$f":"'Allocation to partners'!EG70","v":0},{"$f":"'Allocation to partners'!EH70","v":0},{"$f":"'Allocation to partners'!EI70","v":0},{"$f":"'Allocation to partners'!EJ70","v":0},{"$f":"'Allocation to partners'!EK70","v":0},{"$f":"'Allocation to partners'!EL70","v":0},{"$f":"'Allocation to partners'!EM70","v":0},{"$f":"'Allocation to partners'!EN70","v":0},{"$f":"'Allocation to partners'!EO70","v":0},{"$f":"'Allocation to partners'!EP70","v":0},{"$f":"'Allocation to partners'!EQ70","v":0},{"$f":"'Allocation to partners'!ER70","v":0},{"$f":"'Allocation to partners'!ES70","v":0},{"$f":"'Allocation to partners'!ET70","v":0},{"$f":"'Allocation to partners'!EU70","v":0},{"$f":"'Allocation to partners'!EV70","v":0},{"$f":"'Allocation to partners'!EW70","v":0},{"$f":"'Allocation to partners'!EX70","v":0},{"$f":"'Allocation to partners'!EY70","v":0},{"$f":"'Allocation to partners'!EZ70","v":0},{"$f":"'Allocation to partners'!FA70","v":0},{"$f":"'Allocation to partners'!FB70","v":0},{"$f":"'Allocation to partners'!FC70","v":0},{"$f":"'Allocation to partners'!FD70","v":0},{"$f":"'Allocation to partners'!FE70","v":0},{"$f":"'Allocation to partners'!FF70","v":0},{"$f":"'Allocation to partners'!FG70","v":0},{"$f":"'Allocation to partners'!FH70","v":0},{"$f":"'Allocation to partners'!FI70","v":0},{"$f":"'Allocation to partners'!FJ70","v":0},{"$f":"'Allocation to partners'!FK70","v":0},{"$f":"'Allocation to partners'!FL70","v":0},{"$f":"'Allocation to partners'!FM70","v":0},{"$f":"'Allocation to partners'!FN70","v":0},{"$f":"'Allocation to partners'!FO70","v":0},{"$f":"'Allocation to partners'!FP70","v":0},{"$f":"'Allocation to partners'!FQ70","v":0},{"$f":"'Allocation to partners'!FR70","v":0},{"$f":"'Allocation to partners'!FS70","v":0},{"$f":"'Allocation to partners'!FT70","v":0}]
[null,null,"Less: cash flow allocated to TE",null,null,null,null,null,{"$f":"I48*I12","v":0},{"$f":"J48*J12","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,149.06664652565951,149.02149181731482,148.97611300924248,148.93050898925074,148.42842200237283,148.38236419986126,148.33607781562745,148.28956171523592,147.78885025330101,147.74187129473924,147.69465918282074,147.64721276042135,147.1478327084815,147.09991417074849,147.05175781659162,147.00336246574426,146.50526925105831,146.45639234257067,146.40727286133065,146.35790960346634,140.04344048622792,139.99358603957052,139.94348416870571,139.89313364568409,139.43217601832228,139.38132448273171,139.33022057444964,139.27886304096759,138.81884872405641,138.76698015775403,138.71485417130629,138.66246948715462,138.20335319156402,138.1504472539356,138.09727874775888,138.04384636992421,137.58558228050052,{"$f":"BV48*BV12","v":137.53161822411951},137.47738634781931,137.4228853224279,23.889929013522714,23.834885676014096,23.779569162187862,23.723978116288638,23.239178552387987,23.183034348129194,23.126611504026435,23.069908637209224,22.585813565217776,22.528546476873807,22.470995175888991,22.413158251735442,21.929719619945576,21.871307189834734,21.812604862830216,21.753611200193593,21.270780364255724,21.21119968554266,21.151323311998055,21.091149776108701,-43.054615820053101,78.208539557089438,78.147465656073948,78.086088649466802,75.772560192654822,75.710572454521753,75.64827707548595,75.585672528746656,68.972057411838747,68.908829918943013,68.845288632326486,68.781431994652422,68.263518968115235,68.199026925361593,68.134214813012747,68.069081042585182,72.454367220886098,72.388585337277377,72.32247698268155,72.256040536845447,69.046252402609838,68.979154881328938,68.911724359641198,68.843959184888377,62.770710883029381,62.702271411322862,62.633492279201356,62.564371800953481,63.845092936647177,63.775284675506533,63.705129960742603,63.634627072929767,64.396154226669353,64.324949800305887,64.253391991246673,64.181479045677591,63.455812895874928,63.383184380984197,63.310195415743806,63.236844211263325,62.513629660424805,{"$f":"EH48*EH12","v":62.439548575236252},62.365099830691051,62.290281602120963,61.569466499788845,61.493903792896532,61.41796607346042,61.341651480318944,60.623183236499756,60.546109275469597,60.46865280164478,60.390811916640459,59.674637489415822,59.596022049165057,59.517016445863732,59.437618743159334,58.723684626069016,58.643496877013249,58.562911161645893,58.481925504887393,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"CFADS",null,null,null,null,null,{"$f":"(I48-I49-I50)*I$11","v":0},{"$f":"(J48-J49-J50)*J$11","v":0},0,0,0,0,0,0,3469.351674221994,6125.0043983858614,5465.3776489691709,3063.1020509750006,3053.3279517234319,3052.4936323080765,3051.6551722225527,3050.8125509169977,3041.0786696169571,3040.2276638132948,3039.3724345260607,3038.5129607943941,3028.8186273324404,3027.9506014127046,3027.0782675397259,3026.2016043334261,2994.07241758187,2993.1870311437397,2992.2972505933012,2991.4030541228753,2832.2662839875279,2831.4083445289793,2830.5461471756043,2829.6796707957615,2820.140018045081,2819.2649197973615,2818.3854784969189,2817.5016725894798,2807.9881548127164,2807.0955546000432,2806.1985244735915,2805.2970424480031,2795.8088214611462,2794.8983692442189,2793.9833985152382,2793.0638868491383,2783.6001157701053,2782.6714545088398,2781.7381843652797,2780.8002824658579,2660.8253692383278,2659.8781347518375,2658.9261992054057,2657.9695392679955,2649.2113443481207,2648.2451651719002,2647.2741909145407,2646.2983977783815,2637.5581257570693,2636.5726229973243,2635.5822292548169,2634.5869202559352,2625.8637106397141,2624.8584978247741,2623.8482962074163,2622.8330810285574,2614.1260633295074,{"$f":"(BV48-BV49-BV50)*BV$11","v":2613.1007462582684},2612.070340608564,2611.0348211261276,453.90865125693114,452.86282784426737,451.81181408156897,450.75558420948369,441.54439249537131,440.47765261445426,439.40561857650187,438.32826410697487,429.13045773913734,428.04238306060194,426.94890834189039,425.85000678297297,416.66467277896561,415.55483660685957,414.43949239377378,413.31861280367792,404.14482692085841,403.01279402531014,401.87514292796271,400.73184574606495,-818.03770058100815,1485.9622515846982,1484.8018474654036,1483.6356843398678,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(EH48-EH49-EH50)*EH$11","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"DSCR P99",null,{"$f":"'Inputs - Financing'!F51","v":1},null,null,null,{"$f":"$E$53","v":1},{"$f":"$E$53","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"$E$53","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"$E$53","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[]
[null,null,"Target debt service",null,null,null,null,null,{"$f":"I51/I53","v":0},{"$f":"J51/J53","v":0},0,0,0,0,0,0,3469.351674221994,6125.0043983858614,5465.3776489691709,3063.1020509750006,3053.3279517234319,3052.4936323080765,3051.6551722225527,3050.8125509169977,3041.0786696169571,3040.2276638132948,3039.3724345260607,3038.5129607943941,3028.8186273324404,3027.9506014127046,3027.0782675397259,3026.2016043334261,2994.07241758187,2993.1870311437397,2992.2972505933012,2991.4030541228753,2832.2662839875279,2831.4083445289793,2830.5461471756043,2829.6796707957615,2820.140018045081,2819.2649197973615,2818.3854784969189,2817.5016725894798,2807.9881548127164,2807.0955546000432,2806.1985244735915,2805.2970424480031,2795.8088214611462,2794.8983692442189,2793.9833985152382,2793.0638868491383,2783.6001157701053,2782.6714545088398,2781.7381843652797,2780.8002824658579,2660.8253692383278,2659.8781347518375,2658.9261992054057,2657.9695392679955,2649.2113443481207,2648.2451651719002,2647.2741909145407,2646.2983977783815,2637.5581257570693,2636.5726229973243,2635.5822292548169,2634.5869202559352,2625.8637106397141,2624.8584978247741,2623.8482962074163,2622.8330810285574,2614.1260633295074,{"$f":"BV51/BV53","v":2613.1007462582684},2612.070340608564,2611.0348211261276,453.90865125693114,452.86282784426737,451.81181408156897,450.75558420948369,441.54439249537131,440.47765261445426,439.40561857650187,438.32826410697487,429.13045773913734,428.04238306060194,426.94890834189039,425.85000678297297,416.66467277896561,415.55483660685957,414.43949239377378,413.31861280367792,404.14482692085841,403.01279402531014,401.87514292796271,400.73184574606495,-818.03770058100815,1485.9622515846982,1484.8018474654036,1483.6356843398678,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EH51/EH53","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Annual LIBOR rate",null,{"$f":"'Inputs - Financing'!F80","v":2.4830000000000001E-2},null,null,null,{"$f":"$E$57","v":2.4830000000000001E-2},{"$f":"$E$57","v":2.4830000000000001E-2},2.4830000000000001E-2,2.4830000000000001E-2,2.4830000000000001E-2,2.4830000000000001E-2,2.4830000000000001E-2,2.4830000000000001E-2,2.4830000000000001E-2,2.4830000000000001E-2,2.4830000000000001E-2,2.4830000000000001E-2,2.4830000000000001E-2,2.4830000000000001E-2,2.4830000000000001E-2,2.4830000000000001E-2,2.4830000000000001E-2,2.4830000000000001E-2,2.4830000000000001E-2,2.4830000000000001E-2,2.4830000000000001E-2,2.4830000000000001E-2,2.4830000000000001E-2,2.4830000000000001E-2,2.4830000000000001E-2,2.4830000000000001E-2,2.4830000000000001E-2,2.4830000000000001E-2,2.4830000000000001E-2,2.4830000000000001E-2,2.4830000000000001E-2,2.4830000000000001E-2,2.4830000000000001E-2,2.4830000000000001E-2,2.4830000000000001E-2,2.4830000000000001E-2,2.4830000000000001E-2,2.4830000000000001E-2,2.4830000000000001E-2,2.4830000000000001E-2,2.4830000000000001E-2,2.4830000000000001E-2,2.4830000000000001E-2,2.4830000000000001E-2,2.4830000000000001E-2,2.4830000000000001E-2,2.4830000000000001E-2,2.4830000000000001E-2,2.4830000000000001E-2,2.4830000000000001E-2,2.4830000000000001E-2,2.4830000000000001E-2,2.4830000000000001E-2,2.4830000000000001E-2,2.4830000000000001E-2,2.4830000000000001E-2,2.4830000000000001E-2,2.4830000000000001E-2,2.4830000000000001E-2,2.4830000000000001E-2,2.4830000000000001E-2,2.4830000000000001E-2,2.4830000000000001E-2,2.4830000000000001E-2,2.4830000000000001E-2,{"$f":"$E$57","v":2.4830000000000001E-2},2.4830000000000001E-2,2.4830000000000001E-2,2.4830000000000001E-2,2.4830000000000001E-2,2.4830000000000001E-2,2.4830000000000001E-2,2.4830000000000001E-2,2.4830000000000001E-2,2.4830000000000001E-2,2.4830000000000001E-2,2.4830000000000001E-2,2.4830000000000001E-2,2.4830000000000001E-2,2.4830000000000001E-2,2.4830000000000001E-2,2.4830000000000001E-2,2.4830000000000001E-2,2.4830000000000001E-2,2.4830000000000001E-2,2.4830000000000001E-2,2.4830000000000001E-2,2.4830000000000001E-2,2.4830000000000001E-2,2.4830000000000001E-2,2.4830000000000001E-2,2.4830000000000001E-2,2.4830000000000001E-2,2.4830000000000001E-2,2.4830000000000001E-2,2.4830000000000001E-2,2.4830000000000001E-2,2.4830000000000001E-2,2.4830000000000001E-2,2.4830000000000001E-2,2.4830000000000001E-2,2.4830000000000001E-2,2.4830000000000001E-2,2.4830000000000001E-2,2.4830000000000001E-2,2.4830000000000001E-2,2.4830000000000001E-2,2.4830000000000001E-2,2.4830000000000001E-2,2.4830000000000001E-2,2.4830000000000001E-2,2.4830000000000001E-2,2.4830000000000001E-2,2.4830000000000001E-2,2.4830000000000001E-2,2.4830000000000001E-2,2.4830000000000001E-2,2.4830000000000001E-2,2.4830000000000001E-2,2.4830000000000001E-2,2.4830000000000001E-2,2.4830000000000001E-2,2.4830000000000001E-2,2.4830000000000001E-2,2.4830000000000001E-2,2.4830000000000001E-2,2.4830000000000001E-2,2.4830000000000001E-2,2.4830000000000001E-2,{"$f":"$E$57","v":2.4830000000000001E-2},2.4830000000000001E-2,2.4830000000000001E-2,2.4830000000000001E-2,2.4830000000000001E-2,2.4830000000000001E-2,2.4830000000000001E-2,2.4830000000000001E-2,2.4830000000000001E-2,2.4830000000000001E-2,2.4830000000000001E-2,2.4830000000000001E-2,2.4830000000000001E-2,2.4830000000000001E-2,2.4830000000000001E-2,2.4830000000000001E-2,2.4830000000000001E-2,2.4830000000000001E-2,2.4830000000000001E-2,2.4830000000000001E-2,2.4830000000000001E-2,2.4830000000000001E-2,2.4830000000000001E-2,2.4830000000000001E-2,2.4830000000000001E-2,2.4830000000000001E-2,2.4830000000000001E-2,2.4830000000000001E-2,2.4830000000000001E-2,2.4830000000000001E-2,2.4830000000000001E-2,2.4830000000000001E-2,2.4830000000000001E-2,2.4830000000000001E-2,2.4830000000000001E-2,2.4830000000000001E-2,2.4830000000000001E-2,2.4830000000000001E-2]
[null,null,"Margin",null,null,null,null,null,{"$f":"LOOKUP(I$2,'Inputs - Financing'!$81:$81,'Inputs - Financing'!$83:$83)","v":1.8700000000000001E-2},{"$f":"LOOKUP(J$2,'Inputs - Financing'!$81:$81,'Inputs - Financing'!$83:$83)","v":1.8700000000000001E-2},{"$f":"LOOKUP(K$2,'Inputs - Financing'!$81:$81,'Inputs - Financing'!$83:$83)","v":1.8700000000000001E-2},{"$f":"LOOKUP(L$2,'Inputs - Financing'!$81:$81,'Inputs - Financing'!$83:$83)","v":1.8700000000000001E-2},{"$f":"LOOKUP(M$2,'Inputs - Financing'!$81:$81,'Inputs - Financing'!$83:$83)","v":1.8700000000000001E-2},{"$f":"LOOKUP(N$2,'Inputs - Financing'!$81:$81,'Inputs - Financing'!$83:$83)","v":1.8700000000000001E-2},{"$f":"LOOKUP(O$2,'Inputs - Financing'!$81:$81,'Inputs - Financing'!$83:$83)","v":1.8700000000000001E-2},{"$f":"LOOKUP(P$2,'Inputs - Financing'!$81:$81,'Inputs - Financing'!$83:$83)","v":1.8700000000000001E-2},{"$f":"LOOKUP(Q$2,'Inputs - Financing'!$81:$81,'Inputs - Financing'!$83:$83)","v":1.8700000000000001E-2},{"$f":"LOOKUP(R$2,'Inputs - Financing'!$81:$81,'Inputs - Financing'!$83:$83)","v":1.8700000000000001E-2},{"$f":"LOOKUP(S$2,'Inputs - Financing'!$81:$81,'Inputs - Financing'!$83:$83)","v":1.8700000000000001E-2},{"$f":"LOOKUP(T$2,'Inputs - Financing'!$81:$81,'Inputs - Financing'!$83:$83)","v":1.8700000000000001E-2},{"$f":"LOOKUP(U$2,'Inputs - Financing'!$81:$81,'Inputs - Financing'!$83:$83)","v":1.8700000000000001E-2},{"$f":"LOOKUP(V$2,'Inputs - Financing'!$81:$81,'Inputs - Financing'!$83:$83)","v":1.8700000000000001E-2},{"$f":"LOOKUP(W$2,'Inputs - Financing'!$81:$81,'Inputs - Financing'!$83:$83)","v":1.8700000000000001E-2},{"$f":"LOOKUP(X$2,'Inputs - Financing'!$81:$81,'Inputs - Financing'!$83:$83)","v":1.8700000000000001E-2},{"$f":"LOOKUP(Y$2,'Inputs - Financing'!$81:$81,'Inputs - Financing'!$83:$83)","v":1.8700000000000001E-2},{"$f":"LOOKUP(Z$2,'Inputs - Financing'!$81:$81,'Inputs - Financing'!$83:$83)","v":1.8700000000000001E-2},{"$f":"LOOKUP(AA$2,'Inputs - Financing'!$81:$81,'Inputs - Financing'!$83:$83)","v":1.8700000000000001E-2},{"$f":"LOOKUP(AB$2,'Inputs - Financing'!$81:$81,'Inputs - Financing'!$83:$83)","v":1.8700000000000001E-2},{"$f":"LOOKUP(AC$2,'Inputs - Financing'!$81:$81,'Inputs - Financing'!$83:$83)","v":1.8700000000000001E-2},{"$f":"LOOKUP(AD$2,'Inputs - Financing'!$81:$81,'Inputs - Financing'!$83:$83)","v":1.8700000000000001E-2},{"$f":"LOOKUP(AE$2,'Inputs - Financing'!$81:$81,'Inputs - Financing'!$83:$83)","v":1.8700000000000001E-2},{"$f":"LOOKUP(AF$2,'Inputs - Financing'!$81:$81,'Inputs - Financing'!$83:$83)","v":1.8700000000000001E-2},{"$f":"LOOKUP(AG$2,'Inputs - Financing'!$81:$81,'Inputs - Financing'!$83:$83)","v":1.9950000000000002E-2},{"$f":"LOOKUP(AH$2,'Inputs - Financing'!$81:$81,'Inputs - Financing'!$83:$83)","v":1.9950000000000002E-2},{"$f":"LOOKUP(AI$2,'Inputs - Financing'!$81:$81,'Inputs - Financing'!$83:$83)","v":1.9950000000000002E-2},{"$f":"LOOKUP(AJ$2,'Inputs - Financing'!$81:$81,'Inputs - Financing'!$83:$83)","v":1.9950000000000002E-2},{"$f":"LOOKUP(AK$2,'Inputs - Financing'!$81:$81,'Inputs - Financing'!$83:$83)","v":1.9950000000000002E-2},{"$f":"LOOKUP(AL$2,'Inputs - Financing'!$81:$81,'Inputs - Financing'!$83:$83)","v":1.9950000000000002E-2},{"$f":"LOOKUP(AM$2,'Inputs - Financing'!$81:$81,'Inputs - Financing'!$83:$83)","v":1.9950000000000002E-2},{"$f":"LOOKUP(AN$2,'Inputs - Financing'!$81:$81,'Inputs - Financing'!$83:$83)","v":1.9950000000000002E-2},{"$f":"LOOKUP(AO$2,'Inputs - Financing'!$81:$81,'Inputs - Financing'!$83:$83)","v":1.9950000000000002E-2},{"$f":"LOOKUP(AP$2,'Inputs - Financing'!$81:$81,'Inputs - Financing'!$83:$83)","v":1.9950000000000002E-2},{"$f":"LOOKUP(AQ$2,'Inputs - Financing'!$81:$81,'Inputs - Financing'!$83:$83)","v":1.9950000000000002E-2},{"$f":"LOOKUP(AR$2,'Inputs - Financing'!$81:$81,'Inputs - Financing'!$83:$83)","v":1.9950000000000002E-2},{"$f":"LOOKUP(AS$2,'Inputs - Financing'!$81:$81,'Inputs - Financing'!$83:$83)","v":1.9950000000000002E-2},{"$f":"LOOKUP(AT$2,'Inputs - Financing'!$81:$81,'Inputs - Financing'!$83:$83)","v":1.9950000000000002E-2},{"$f":"LOOKUP(AU$2,'Inputs - Financing'!$81:$81,'Inputs - Financing'!$83:$83)","v":1.9950000000000002E-2},{"$f":"LOOKUP(AV$2,'Inputs - Financing'!$81:$81,'Inputs - Financing'!$83:$83)","v":1.9950000000000002E-2},{"$f":"LOOKUP(AW$2,'Inputs - Financing'!$81:$81,'Inputs - Financing'!$83:$83)","v":2.1200000000000004E-2},{"$f":"LOOKUP(AX$2,'Inputs - Financing'!$81:$81,'Inputs - Financing'!$83:$83)","v":2.1200000000000004E-2},{"$f":"LOOKUP(AY$2,'Inputs - Financing'!$81:$81,'Inputs - Financing'!$83:$83)","v":2.1200000000000004E-2},{"$f":"LOOKUP(AZ$2,'Inputs - Financing'!$81:$81,'Inputs - Financing'!$83:$83)","v":2.1200000000000004E-2},{"$f":"LOOKUP(BA$2,'Inputs - Financing'!$81:$81,'Inputs - Financing'!$83:$83)","v":2.1200000000000004E-2},{"$f":"LOOKUP(BB$2,'Inputs - Financing'!$81:$81,'Inputs - Financing'!$83:$83)","v":2.1200000000000004E-2},{"$f":"LOOKUP(BC$2,'Inputs - Financing'!$81:$81,'Inputs - Financing'!$83:$83)","v":2.1200000000000004E-2},{"$f":"LOOKUP(BD$2,'Inputs - Financing'!$81:$81,'Inputs - Financing'!$83:$83)","v":2.1200000000000004E-2},{"$f":"LOOKUP(BE$2,'Inputs - Financing'!$81:$81,'Inputs - Financing'!$83:$83)","v":2.1200000000000004E-2},{"$f":"LOOKUP(BF$2,'Inputs - Financing'!$81:$81,'Inputs - Financing'!$83:$83)","v":2.1200000000000004E-2},{"$f":"LOOKUP(BG$2,'Inputs - Financing'!$81:$81,'Inputs - Financing'!$83:$83)","v":2.1200000000000004E-2},{"$f":"LOOKUP(BH$2,'Inputs - Financing'!$81:$81,'Inputs - Financing'!$83:$83)","v":2.1200000000000004E-2},{"$f":"LOOKUP(BI$2,'Inputs - Financing'!$81:$81,'Inputs - Financing'!$83:$83)","v":2.1200000000000004E-2},{"$f":"LOOKUP(BJ$2,'Inputs - Financing'!$81:$81,'Inputs - Financing'!$83:$83)","v":2.1200000000000004E-2},{"$f":"LOOKUP(BK$2,'Inputs - Financing'!$81:$81,'Inputs - Financing'!$83:$83)","v":2.1200000000000004E-2},{"$f":"LOOKUP(BL$2,'Inputs - Financing'!$81:$81,'Inputs - Financing'!$83:$83)","v":2.1200000000000004E-2},{"$f":"LOOKUP(BM$2,'Inputs - Financing'!$81:$81,'Inputs - Financing'!$83:$83)","v":2.2450000000000005E-2},{"$f":"LOOKUP(BN$2,'Inputs - Financing'!$81:$81,'Inputs - Financing'!$83:$83)","v":2.2450000000000005E-2},{"$f":"LOOKUP(BO$2,'Inputs - Financing'!$81:$81,'Inputs - Financing'!$83:$83)","v":2.2450000000000005E-2},{"$f":"LOOKUP(BP$2,'Inputs - Financing'!$81:$81,'Inputs - Financing'!$83:$83)","v":2.2450000000000005E-2},{"$f":"LOOKUP(BQ$2,'Inputs - Financing'!$81:$81,'Inputs - Financing'!$83:$83)","v":2.2450000000000005E-2},{"$f":"LOOKUP(BR$2,'Inputs - Financing'!$81:$81,'Inputs - Financing'!$83:$83)","v":2.2450000000000005E-2},{"$f":"LOOKUP(BS$2,'Inputs - Financing'!$81:$81,'Inputs - Financing'!$83:$83)","v":2.2450000000000005E-2},{"$f":"LOOKUP(BT$2,'Inputs - Financing'!$81:$81,'Inputs - Financing'!$83:$83)","v":2.2450000000000005E-2},{"$f":"LOOKUP(BU$2,'Inputs - Financing'!$81:$81,'Inputs - Financing'!$83:$83)","v":2.2450000000000005E-2},{"$f":"LOOKUP(BV$2,'Inputs - Financing'!$81:$81,'Inputs - Financing'!$83:$83)","v":2.2450000000000005E-2},{"$f":"LOOKUP(BW$2,'Inputs - Financing'!$81:$81,'Inputs - Financing'!$83:$83)","v":2.2450000000000005E-2},{"$f":"LOOKUP(BX$2,'Inputs - Financing'!$81:$81,'Inputs - Financing'!$83:$83)","v":2.2450000000000005E-2},{"$f":"LOOKUP(BY$2,'Inputs - Financing'!$81:$81,'Inputs - Financing'!$83:$83)","v":2.2450000000000005E-2},{"$f":"LOOKUP(BZ$2,'Inputs - Financing'!$81:$81,'Inputs - Financing'!$83:$83)","v":2.2450000000000005E-2},{"$f":"LOOKUP(CA$2,'Inputs - Financing'!$81:$81,'Inputs - Financing'!$83:$83)","v":2.2450000000000005E-2},{"$f":"LOOKUP(CB$2,'Inputs - Financing'!$81:$81,'Inputs - Financing'!$83:$83)","v":2.2450000000000005E-2},{"$f":"LOOKUP(CC$2,'Inputs - Financing'!$81:$81,'Inputs - Financing'!$83:$83)","v":2.3700000000000006E-2},{"$f":"LOOKUP(CD$2,'Inputs - Financing'!$81:$81,'Inputs - Financing'!$83:$83)","v":2.3700000000000006E-2},{"$f":"LOOKUP(CE$2,'Inputs - Financing'!$81:$81,'Inputs - Financing'!$83:$83)","v":2.3700000000000006E-2},{"$f":"LOOKUP(CF$2,'Inputs - Financing'!$81:$81,'Inputs - Financing'!$83:$83)","v":2.3700000000000006E-2},{"$f":"LOOKUP(CG$2,'Inputs - Financing'!$81:$81,'Inputs - Financing'!$83:$83)","v":2.3700000000000006E-2},{"$f":"LOOKUP(CH$2,'Inputs - Financing'!$81:$81,'Inputs - Financing'!$83:$83)","v":2.3700000000000006E-2},{"$f":"LOOKUP(CI$2,'Inputs - Financing'!$81:$81,'Inputs - Financing'!$83:$83)","v":2.3700000000000006E-2},{"$f":"LOOKUP(CJ$2,'Inputs - Financing'!$81:$81,'Inputs - Financing'!$83:$83)","v":2.3700000000000006E-2},{"$f":"LOOKUP(CK$2,'Inputs - Financing'!$81:$81,'Inputs - Financing'!$83:$83)","v":2.3700000000000006E-2},{"$f":"LOOKUP(CL$2,'Inputs - Financing'!$81:$81,'Inputs - Financing'!$83:$83)","v":2.3700000000000006E-2},{"$f":"LOOKUP(CM$2,'Inputs - Financing'!$81:$81,'Inputs - Financing'!$83:$83)","v":2.3700000000000006E-2},{"$f":"LOOKUP(CN$2,'Inputs - Financing'!$81:$81,'Inputs - Financing'!$83:$83)","v":2.3700000000000006E-2},{"$f":"LOOKUP(CO$2,'Inputs - Financing'!$81:$81,'Inputs - Financing'!$83:$83)","v":2.3700000000000006E-2},{"$f":"LOOKUP(CP$2,'Inputs - Financing'!$81:$81,'Inputs - Financing'!$83:$83)","v":2.3700000000000006E-2},{"$f":"LOOKUP(CQ$2,'Inputs - Financing'!$81:$81,'Inputs - Financing'!$83:$83)","v":2.3700000000000006E-2},{"$f":"LOOKUP(CR$2,'Inputs - Financing'!$81:$81,'Inputs - Financing'!$83:$83)","v":2.3700000000000006E-2},{"$f":"LOOKUP(CS$2,'Inputs - Financing'!$81:$81,'Inputs - Financing'!$83:$83)","v":2.4950000000000007E-2},{"$f":"LOOKUP(CT$2,'Inputs - Financing'!$81:$81,'Inputs - Financing'!$83:$83)","v":2.4950000000000007E-2},{"$f":"LOOKUP(CU$2,'Inputs - Financing'!$81:$81,'Inputs - Financing'!$83:$83)","v":2.4950000000000007E-2},{"$f":"LOOKUP(CV$2,'Inputs - Financing'!$81:$81,'Inputs - Financing'!$83:$83)","v":2.4950000000000007E-2},{"$f":"LOOKUP(CW$2,'Inputs - Financing'!$81:$81,'Inputs - Financing'!$83:$83)","v":2.4950000000000007E-2},{"$f":"LOOKUP(CX$2,'Inputs - Financing'!$81:$81,'Inputs - Financing'!$83:$83)","v":2.4950000000000007E-2},{"$f":"LOOKUP(CY$2,'Inputs - Financing'!$81:$81,'Inputs - Financing'!$83:$83)","v":2.4950000000000007E-2},{"$f":"LOOKUP(CZ$2,'Inputs - Financing'!$81:$81,'Inputs - Financing'!$83:$83)","v":2.4950000000000007E-2},{"$f":"LOOKUP(DA$2,'Inputs - Financing'!$81:$81,'Inputs - Financing'!$83:$83)","v":2.4950000000000007E-2},{"$f":"LOOKUP(DB$2,'Inputs - Financing'!$81:$81,'Inputs - Financing'!$83:$83)","v":2.4950000000000007E-2},{"$f":"LOOKUP(DC$2,'Inputs - Financing'!$81:$81,'Inputs - Financing'!$83:$83)","v":2.4950000000000007E-2},{"$f":"LOOKUP(DD$2,'Inputs - Financing'!$81:$81,'Inputs - Financing'!$83:$83)","v":2.4950000000000007E-2},{"$f":"LOOKUP(DE$2,'Inputs - Financing'!$81:$81,'Inputs - Financing'!$83:$83)","v":2.4950000000000007E-2},{"$f":"LOOKUP(DF$2,'Inputs - Financing'!$81:$81,'Inputs - Financing'!$83:$83)","v":2.4950000000000007E-2},{"$f":"LOOKUP(DG$2,'Inputs - Financing'!$81:$81,'Inputs - Financing'!$83:$83)","v":2.4950000000000007E-2},{"$f":"LOOKUP(DH$2,'Inputs - Financing'!$81:$81,'Inputs - Financing'!$83:$83)","v":2.4950000000000007E-2},{"$f":"LOOKUP(DI$2,'Inputs - Financing'!$81:$81,'Inputs - Financing'!$83:$83)","v":2.6200000000000008E-2},{"$f":"LOOKUP(DJ$2,'Inputs - Financing'!$81:$81,'Inputs - Financing'!$83:$83)","v":2.6200000000000008E-2},{"$f":"LOOKUP(DK$2,'Inputs - Financing'!$81:$81,'Inputs - Financing'!$83:$83)","v":2.6200000000000008E-2},{"$f":"LOOKUP(DL$2,'Inputs - Financing'!$81:$81,'Inputs - Financing'!$83:$83)","v":2.6200000000000008E-2},{"$f":"LOOKUP(DM$2,'Inputs - Financing'!$81:$81,'Inputs - Financing'!$83:$83)","v":2.6200000000000008E-2},{"$f":"LOOKUP(DN$2,'Inputs - Financing'!$81:$81,'Inputs - Financing'!$83:$83)","v":2.6200000000000008E-2},{"$f":"LOOKUP(DO$2,'Inputs - Financing'!$81:$81,'Inputs - Financing'!$83:$83)","v":2.6200000000000008E-2},{"$f":"LOOKUP(DP$2,'Inputs - Financing'!$81:$81,'Inputs - Financing'!$83:$83)","v":2.6200000000000008E-2},{"$f":"LOOKUP(DQ$2,'Inputs - Financing'!$81:$81,'Inputs - Financing'!$83:$83)","v":2.6200000000000008E-2},{"$f":"LOOKUP(DR$2,'Inputs - Financing'!$81:$81,'Inputs - Financing'!$83:$83)","v":2.6200000000000008E-2},{"$f":"LOOKUP(DS$2,'Inputs - Financing'!$81:$81,'Inputs - Financing'!$83:$83)","v":2.6200000000000008E-2},{"$f":"LOOKUP(DT$2,'Inputs - Financing'!$81:$81,'Inputs - Financing'!$83:$83)","v":2.6200000000000008E-2},{"$f":"LOOKUP(DU$2,'Inputs - Financing'!$81:$81,'Inputs - Financing'!$83:$83)","v":2.6200000000000008E-2},{"$f":"LOOKUP(DV$2,'Inputs - Financing'!$81:$81,'Inputs - Financing'!$83:$83)","v":2.6200000000000008E-2},{"$f":"LOOKUP(DW$2,'Inputs - Financing'!$81:$81,'Inputs - Financing'!$83:$83)","v":2.6200000000000008E-2},{"$f":"LOOKUP(DX$2,'Inputs - Financing'!$81:$81,'Inputs - Financing'!$83:$83)","v":2.6200000000000008E-2},{"$f":"LOOKUP(DY$2,'Inputs - Financing'!$81:$81,'Inputs - Financing'!$83:$83)","v":2.7450000000000009E-2},{"$f":"LOOKUP(DZ$2,'Inputs - Financing'!$81:$81,'Inputs - Financing'!$83:$83)","v":2.7450000000000009E-2},{"$f":"LOOKUP(EA$2,'Inputs - Financing'!$81:$81,'Inputs - Financing'!$83:$83)","v":2.7450000000000009E-2},{"$f":"LOOKUP(EB$2,'Inputs - Financing'!$81:$81,'Inputs - Financing'!$83:$83)","v":2.7450000000000009E-2},{"$f":"LOOKUP(EC$2,'Inputs - Financing'!$81:$81,'Inputs - Financing'!$83:$83)","v":2.7450000000000009E-2},{"$f":"LOOKUP(ED$2,'Inputs - Financing'!$81:$81,'Inputs - Financing'!$83:$83)","v":2.7450000000000009E-2},{"$f":"LOOKUP(EE$2,'Inputs - Financing'!$81:$81,'Inputs - Financing'!$83:$83)","v":2.7450000000000009E-2},{"$f":"LOOKUP(EF$2,'Inputs - Financing'!$81:$81,'Inputs - Financing'!$83:$83)","v":2.7450000000000009E-2},{"$f":"LOOKUP(EG$2,'Inputs - Financing'!$81:$81,'Inputs - Financing'!$83:$83)","v":2.7450000000000009E-2},{"$f":"LOOKUP(EH$2,'Inputs - Financing'!$81:$81,'Inputs - Financing'!$83:$83)","v":2.7450000000000009E-2},{"$f":"LOOKUP(EI$2,'Inputs - Financing'!$81:$81,'Inputs - Financing'!$83:$83)","v":2.7450000000000009E-2},{"$f":"LOOKUP(EJ$2,'Inputs - Financing'!$81:$81,'Inputs - Financing'!$83:$83)","v":2.7450000000000009E-2},{"$f":"LOOKUP(EK$2,'Inputs - Financing'!$81:$81,'Inputs - Financing'!$83:$83)","v":2.7450000000000009E-2},{"$f":"LOOKUP(EL$2,'Inputs - Financing'!$81:$81,'Inputs - Financing'!$83:$83)","v":2.7450000000000009E-2},{"$f":"LOOKUP(EM$2,'Inputs - Financing'!$81:$81,'Inputs - Financing'!$83:$83)","v":2.7450000000000009E-2},{"$f":"LOOKUP(EN$2,'Inputs - Financing'!$81:$81,'Inputs - Financing'!$83:$83)","v":2.7450000000000009E-2},{"$f":"LOOKUP(EO$2,'Inputs - Financing'!$81:$81,'Inputs - Financing'!$83:$83)","v":2.7450000000000009E-2},{"$f":"LOOKUP(EP$2,'Inputs - Financing'!$81:$81,'Inputs - Financing'!$83:$83)","v":2.7450000000000009E-2},{"$f":"LOOKUP(EQ$2,'Inputs - Financing'!$81:$81,'Inputs - Financing'!$83:$83)","v":2.7450000000000009E-2},{"$f":"LOOKUP(ER$2,'Inputs - Financing'!$81:$81,'Inputs - Financing'!$83:$83)","v":2.7450000000000009E-2},{"$f":"LOOKUP(ES$2,'Inputs - Financing'!$81:$81,'Inputs - Financing'!$83:$83)","v":2.7450000000000009E-2},{"$f":"LOOKUP(ET$2,'Inputs - Financing'!$81:$81,'Inputs - Financing'!$83:$83)","v":2.7450000000000009E-2},{"$f":"LOOKUP(EU$2,'Inputs - Financing'!$81:$81,'Inputs - Financing'!$83:$83)","v":2.7450000000000009E-2},{"$f":"LOOKUP(EV$2,'Inputs - Financing'!$81:$81,'Inputs - Financing'!$83:$83)","v":2.7450000000000009E-2},{"$f":"LOOKUP(EW$2,'Inputs - Financing'!$81:$81,'Inputs - Financing'!$83:$83)","v":2.7450000000000009E-2},{"$f":"LOOKUP(EX$2,'Inputs - Financing'!$81:$81,'Inputs - Financing'!$83:$83)","v":2.7450000000000009E-2},{"$f":"LOOKUP(EY$2,'Inputs - Financing'!$81:$81,'Inputs - Financing'!$83:$83)","v":2.7450000000000009E-2},{"$f":"LOOKUP(EZ$2,'Inputs - Financing'!$81:$81,'Inputs - Financing'!$83:$83)","v":2.7450000000000009E-2},{"$f":"LOOKUP(FA$2,'Inputs - Financing'!$81:$81,'Inputs - Financing'!$83:$83)","v":2.7450000000000009E-2},{"$f":"LOOKUP(FB$2,'Inputs - Financing'!$81:$81,'Inputs - Financing'!$83:$83)","v":2.7450000000000009E-2},{"$f":"LOOKUP(FC$2,'Inputs - Financing'!$81:$81,'Inputs - Financing'!$83:$83)","v":2.7450000000000009E-2},{"$f":"LOOKUP(FD$2,'Inputs - Financing'!$81:$81,'Inputs - Financing'!$83:$83)","v":2.7450000000000009E-2},{"$f":"LOOKUP(FE$2,'Inputs - Financing'!$81:$81,'Inputs - Financing'!$83:$83)","v":2.7450000000000009E-2},{"$f":"LOOKUP(FF$2,'Inputs - Financing'!$81:$81,'Inputs - Financing'!$83:$83)","v":2.7450000000000009E-2},{"$f":"LOOKUP(FG$2,'Inputs - Financing'!$81:$81,'Inputs - Financing'!$83:$83)","v":2.7450000000000009E-2},{"$f":"LOOKUP(FH$2,'Inputs - Financing'!$81:$81,'Inputs - Financing'!$83:$83)","v":2.7450000000000009E-2},{"$f":"LOOKUP(FI$2,'Inputs - Financing'!$81:$81,'Inputs - Financing'!$83:$83)","v":2.7450000000000009E-2},{"$f":"LOOKUP(FJ$2,'Inputs - Financing'!$81:$81,'Inputs - Financing'!$83:$83)","v":2.7450000000000009E-2},{"$f":"LOOKUP(FK$2,'Inputs - Financing'!$81:$81,'Inputs - Financing'!$83:$83)","v":2.7450000000000009E-2},{"$f":"LOOKUP(FL$2,'Inputs - Financing'!$81:$81,'Inputs - Financing'!$83:$83)","v":2.7450000000000009E-2},{"$f":"LOOKUP(FM$2,'Inputs - Financing'!$81:$81,'Inputs - Financing'!$83:$83)","v":2.7450000000000009E-2},{"$f":"LOOKUP(FN$2,'Inputs - Financing'!$81:$81,'Inputs - Financing'!$83:$83)","v":2.7450000000000009E-2},{"$f":"LOOKUP(FO$2,'Inputs - Financing'!$81:$81,'Inputs - Financing'!$83:$83)","v":2.7450000000000009E-2},{"$f":"LOOKUP(FP$2,'Inputs - Financing'!$81:$81,'Inputs - Financing'!$83:$83)","v":2.7450000000000009E-2},{"$f":"LOOKUP(FQ$2,'Inputs - Financing'!$81:$81,'Inputs - Financing'!$83:$83)","v":2.7450000000000009E-2},{"$f":"LOOKUP(FR$2,'Inputs - Financing'!$81:$81,'Inputs - Financing'!$83:$83)","v":2.7450000000000009E-2},{"$f":"LOOKUP(FS$2,'Inputs - Financing'!$81:$81,'Inputs - Financing'!$83:$83)","v":2.7450000000000009E-2}]
[null,null,"Total annual rate",null,null,null,null,null,{"$f":"SUM(I57:I58)","v":4.3529999999999999E-2},4.3529999999999999E-2,4.3529999999999999E-2,4.3529999999999999E-2,4.3529999999999999E-2,4.3529999999999999E-2,4.3529999999999999E-2,4.3529999999999999E-2,4.3529999999999999E-2,4.3529999999999999E-2,4.3529999999999999E-2,4.3529999999999999E-2,4.3529999999999999E-2,4.3529999999999999E-2,4.3529999999999999E-2,4.3529999999999999E-2,4.3529999999999999E-2,4.3529999999999999E-2,4.3529999999999999E-2,4.3529999999999999E-2,4.3529999999999999E-2,4.3529999999999999E-2,4.3529999999999999E-2,4.3529999999999999E-2,4.478E-2,4.478E-2,4.478E-2,4.478E-2,4.478E-2,4.478E-2,4.478E-2,4.478E-2,{"$f":"SUM(AO57:AO58)","v":4.478E-2},4.478E-2,4.478E-2,4.478E-2,4.478E-2,4.478E-2,4.478E-2,4.478E-2,4.6030000000000001E-2,4.6030000000000001E-2,4.6030000000000001E-2,4.6030000000000001E-2,4.6030000000000001E-2,4.6030000000000001E-2,4.6030000000000001E-2,4.6030000000000001E-2,4.6030000000000001E-2,4.6030000000000001E-2,4.6030000000000001E-2,4.6030000000000001E-2,4.6030000000000001E-2,4.6030000000000001E-2,4.6030000000000001E-2,4.6030000000000001E-2,4.7280000000000003E-2,4.7280000000000003E-2,4.7280000000000003E-2,4.7280000000000003E-2,4.7280000000000003E-2,4.7280000000000003E-2,4.7280000000000003E-2,4.7280000000000003E-2,{"$f":"SUM(BU57:BU58)","v":4.7280000000000003E-2},4.7280000000000003E-2,4.7280000000000003E-2,4.7280000000000003E-2,4.7280000000000003E-2,4.7280000000000003E-2,4.7280000000000003E-2,4.7280000000000003E-2,4.8530000000000004E-2,4.8530000000000004E-2,4.8530000000000004E-2,4.8530000000000004E-2,4.8530000000000004E-2,4.8530000000000004E-2,4.8530000000000004E-2,4.8530000000000004E-2,4.8530000000000004E-2,4.8530000000000004E-2,4.8530000000000004E-2,4.8530000000000004E-2,4.8530000000000004E-2,4.8530000000000004E-2,4.8530000000000004E-2,4.8530000000000004E-2,4.9780000000000005E-2,4.9780000000000005E-2,4.9780000000000005E-2,4.9780000000000005E-2,4.9780000000000005E-2,4.9780000000000005E-2,4.9780000000000005E-2,4.9780000000000005E-2,{"$f":"SUM(DA57:DA58)","v":4.9780000000000005E-2},4.9780000000000005E-2,4.9780000000000005E-2,4.9780000000000005E-2,4.9780000000000005E-2,4.9780000000000005E-2,4.9780000000000005E-2,4.9780000000000005E-2,5.1030000000000006E-2,5.1030000000000006E-2,5.1030000000000006E-2,5.1030000000000006E-2,5.1030000000000006E-2,5.1030000000000006E-2,5.1030000000000006E-2,5.1030000000000006E-2,5.1030000000000006E-2,5.1030000000000006E-2,5.1030000000000006E-2,5.1030000000000006E-2,5.1030000000000006E-2,5.1030000000000006E-2,5.1030000000000006E-2,5.1030000000000006E-2,5.2280000000000007E-2,5.2280000000000007E-2,5.2280000000000007E-2,5.2280000000000007E-2,5.2280000000000007E-2,5.2280000000000007E-2,5.2280000000000007E-2,5.2280000000000007E-2,{"$f":"SUM(EG57:EG58)","v":5.2280000000000007E-2},5.2280000000000007E-2,5.2280000000000007E-2,5.2280000000000007E-2,5.2280000000000007E-2,5.2280000000000007E-2,5.2280000000000007E-2,5.2280000000000007E-2,5.2280000000000007E-2,5.2280000000000007E-2,5.2280000000000007E-2,5.2280000000000007E-2,5.2280000000000007E-2,5.2280000000000007E-2,5.2280000000000007E-2,5.2280000000000007E-2,5.2280000000000007E-2,5.2280000000000007E-2,5.2280000000000007E-2,5.2280000000000007E-2,5.2280000000000007E-2,5.2280000000000007E-2,5.2280000000000007E-2,5.2280000000000007E-2,5.2280000000000007E-2,5.2280000000000007E-2,5.2280000000000007E-2,5.2280000000000007E-2,5.2280000000000007E-2,5.2280000000000007E-2,5.2280000000000007E-2,5.2280000000000007E-2,{"$f":"SUM(FM57:FM58)","v":5.2280000000000007E-2},5.2280000000000007E-2,5.2280000000000007E-2,5.2280000000000007E-2,5.2280000000000007E-2,5.2280000000000007E-2,5.2280000000000007E-2]
[null,null,"Periodic rate",null,null,null,null,null,{"$f":"I59/360*I$7","v":1.1003416666666667E-2},{"$f":"J59/360*J$7","v":1.1003416666666667E-2},1.1124333333333333E-2,1.1124333333333333E-2,1.08825E-2,1.1003416666666667E-2,1.1124333333333333E-2,1.1124333333333333E-2,1.08825E-2,1.1003416666666667E-2,1.1124333333333333E-2,1.1124333333333333E-2,1.08825E-2,1.1003416666666667E-2,1.1124333333333333E-2,1.1124333333333333E-2,1.1003416666666667E-2,1.1003416666666667E-2,1.1124333333333333E-2,1.1124333333333333E-2,1.08825E-2,1.1003416666666667E-2,1.1124333333333333E-2,1.1124333333333333E-2,1.1195E-2,1.1319388888888889E-2,1.1443777777777778E-2,1.1443777777777778E-2,1.1195E-2,1.1319388888888889E-2,1.1443777777777778E-2,1.1443777777777778E-2,1.1319388888888889E-2,1.1319388888888889E-2,1.1443777777777778E-2,1.1443777777777778E-2,1.1195E-2,1.1319388888888889E-2,1.1443777777777778E-2,1.1443777777777778E-2,1.15075E-2,1.1635361111111112E-2,1.1763222222222224E-2,1.1763222222222224E-2,1.15075E-2,1.1635361111111112E-2,1.1763222222222224E-2,1.1763222222222224E-2,1.1635361111111112E-2,1.1635361111111112E-2,1.1763222222222224E-2,1.1763222222222224E-2,1.15075E-2,1.1635361111111112E-2,1.1763222222222224E-2,1.1763222222222224E-2,1.1820000000000001E-2,1.1951333333333335E-2,1.2082666666666669E-2,1.2082666666666669E-2,1.1820000000000001E-2,1.1951333333333335E-2,1.2082666666666669E-2,1.2082666666666669E-2,1.1951333333333335E-2,{"$f":"BV59/360*BV$7","v":1.1951333333333335E-2},1.2082666666666669E-2,1.2082666666666669E-2,1.1820000000000001E-2,1.1951333333333335E-2,1.2082666666666669E-2,1.2082666666666669E-2,1.2132500000000001E-2,1.2267305555555557E-2,1.2402111111111112E-2,1.2402111111111112E-2,1.2132500000000001E-2,1.2267305555555557E-2,1.2402111111111112E-2,1.2402111111111112E-2,1.2267305555555557E-2,1.2267305555555557E-2,1.2402111111111112E-2,1.2402111111111112E-2,1.2132500000000001E-2,1.2267305555555557E-2,1.2402111111111112E-2,1.2402111111111112E-2,1.2445000000000003E-2,1.258327777777778E-2,1.2721555555555557E-2,1.2721555555555557E-2,1.2445000000000003E-2,1.258327777777778E-2,1.2721555555555557E-2,1.2721555555555557E-2,1.258327777777778E-2,1.258327777777778E-2,1.2721555555555557E-2,1.2721555555555557E-2,1.2445000000000003E-2,1.258327777777778E-2,1.2721555555555557E-2,1.2721555555555557E-2,1.27575E-2,1.2899250000000001E-2,1.3041000000000001E-2,1.3041000000000001E-2,1.27575E-2,1.2899250000000001E-2,1.3041000000000001E-2,1.3041000000000001E-2,1.2899250000000001E-2,1.2899250000000001E-2,1.3041000000000001E-2,1.3041000000000001E-2,1.27575E-2,1.2899250000000001E-2,1.3041000000000001E-2,1.3041000000000001E-2,1.307E-2,1.3215222222222224E-2,1.3360444444444446E-2,1.3360444444444446E-2,1.307E-2,1.3215222222222224E-2,1.3360444444444446E-2,1.3360444444444446E-2,1.3215222222222224E-2,{"$f":"EH59/360*EH$7","v":1.3215222222222224E-2},1.3360444444444446E-2,1.3360444444444446E-2,1.307E-2,1.3215222222222224E-2,1.3360444444444446E-2,1.3360444444444446E-2,1.307E-2,1.3215222222222224E-2,1.3360444444444446E-2,1.3360444444444446E-2,1.307E-2,1.3215222222222224E-2,1.3360444444444446E-2,1.3360444444444446E-2,1.3215222222222224E-2,1.3215222222222224E-2,1.3360444444444446E-2,1.3360444444444446E-2,1.307E-2,1.3215222222222224E-2,1.3360444444444446E-2,1.3360444444444446E-2,1.307E-2,1.3215222222222224E-2,1.3360444444444446E-2,1.3360444444444446E-2,1.307E-2,1.3215222222222224E-2,1.3360444444444446E-2,1.3360444444444446E-2,1.3215222222222224E-2,1.3215222222222224E-2,1.3360444444444446E-2,1.3360444444444446E-2,1.307E-2,1.3215222222222224E-2,1.3360444444444446E-2]
[]
[null,null,"Interest rate index",null,null,null,null,1,{"$f":"H62*(1+I60*I$11)","v":1},{"$f":"I62*(1+J60*J$11)","v":1},1,1,1,1,1,1,1.0108824999999999,1.0220056613485415,1.0333747929939365,1.0448703986494654,1.0562412007627682,1.0678634627952612,1.0797427319098833,1.0917541499738928,1.1037671757836178,1.1159123859217548,1.1283261672735436,1.140878043667017,1.1532936489772232,1.16598381953594,1.1789546122057308,1.1920696962967781,1.2054149165468206,1.2190594767596816,1.2330101225096135,1.2471204163493641,1.2610819294103952,1.2753566061901418,1.2899515037788027,1.3047134221321577,1.3194819807458247,1.3344177104177681,1.3496884901585202,1.3651340253091189,1.3804167007224546,1.3960421741866491,1.412018170596447,1.4281769927589372,1.4446117395031106,1.4614203187575796,1.4786113307271957,1.4960045643908353,1.5132198369155629,1.5308266961585721,1.5488341507691956,1.5670534310700603,1.5852866636209662,1.6037320464168245,1.6225971028637247,1.6416840731618445,1.6605757526337543,1.6798971511680032,1.6996581546676703,1.7196516112428382,1.7399778932877283,1.7607729490830413,1.7820477817024953,1.8035796710328793,1.8248979827444878,1.8467079468355949,1.8690211033878938,1.8916038623730953,1.9142110506669372,{"$f":"BU62*(1+BV60*BV$11)","v":1.9370884250038081},1.9604936187469875,1.9841816096444345,2.0076346362704314,2.0316285470200448,2.0561760375441724,2.0810201272138062,2.1062681039072282,2.1321063383197787,2.1585489580283248,2.1853195220445651,2.2118329111457711,2.2389661413046302,2.2667340481631055,2.2948463356877626,2.3229979168906914,2.3514948421421087,2.3806583424515595,2.4101835317322369,2.4394250834309785,2.4693502563093128,2.4999754125603113,2.5309803854019299,2.5624784362982571,2.5947228142617633,2.6277317246946619,2.6611605598154608,2.6611605598154608,2.6611605598154608,2.6611605598154608,2.6611605598154608,2.6611605598154608,2.6611605598154608,2.6611605598154608,2.6611605598154608,2.6611605598154608,2.6611605598154608,2.6611605598154608,2.6611605598154608,2.6611605598154608,2.6611605598154608,2.6611605598154608,2.6611605598154608,2.6611605598154608,2.6611605598154608,2.6611605598154608,2.6611605598154608,2.6611605598154608,2.6611605598154608,2.6611605598154608,2.6611605598154608,2.6611605598154608,2.6611605598154608,2.6611605598154608,2.6611605598154608,2.6611605598154608,2.6611605598154608,2.6611605598154608,2.6611605598154608,2.6611605598154608,2.6611605598154608,2.6611605598154608,2.6611605598154608,2.6611605598154608,{"$f":"EG62*(1+EH60*EH$11)","v":2.6611605598154608},2.6611605598154608,2.6611605598154608,2.6611605598154608,2.6611605598154608,2.6611605598154608,2.6611605598154608,2.6611605598154608,2.6611605598154608,2.6611605598154608,2.6611605598154608,2.6611605598154608,2.6611605598154608,2.6611605598154608,2.6611605598154608,2.6611605598154608,2.6611605598154608,2.6611605598154608,2.6611605598154608,2.6611605598154608,2.6611605598154608,2.6611605598154608,2.6611605598154608,2.6611605598154608,2.6611605598154608,2.6611605598154608,2.6611605598154608,2.6611605598154608,2.6611605598154608,2.6611605598154608,2.6611605598154608,2.6611605598154608,2.6611605598154608,2.6611605598154608,2.6611605598154608,2.6611605598154608,2.6611605598154608,2.6611605598154608]
[]
[null,null,"Debt size",null,{"$f":"SUMPRODUCT(I55:FS55/I62:FS62)","v":135026.07751647464}]
[]
[null,null,"Draw date",null,{"$f":"EDATE(Op_start,-3)","v":"2021-10-01"},null,null,null,{"$f":"$E66=I$2","v":false},{"$f":"$E66=J$2","v":false},false,false,false,false,false,true,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"$E66=BV$2","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"$E66=EH$2","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false]
[]
[null,null,"Opening balance",null,null,null,null,null,{"$f":"H71","v":0},{"$f":"I72","v":0},{"$f":"J71","v":0},0,0,0,0,0,135026.07751647464,133026.14713082567,128364.88485688159,124327.48097535533,122647.43926524384,120928.82207132442,119206.95865527632,117481.40142678795,115737.49114580969,113969.92031522472,112183.75117210664,110392.34818020281,108581.87649801439,106734.70014167159,104881.19591870943,103020.85103496807,101140.68771783132,99278.885299250571,97409.474579264439,95531.909709206331,93633.752600482345,91849.716176857211,90057.99048906815,88258.047972162662,86438.373789460777,84596.663339261737,82734.980950503887,80863.39620845321,78971.277272429666,77047.372566681806,75112.406185031141,73165.777345293231,71197.773199723131,69221.2727533578,67231.78888916962,65228.667963755215,63202.903393423279,61146.610688452995,59075.402130024835,56988.581028782181,54878.150089087008,52855.851813244961,50810.970601175606,48749.745140478626,46665.229686574778,44553.018472844917,42423.163766194572,40274.9226780315,38102.387145697619,35915.199236002692,33707.861130807913,31479.559751642937,29225.329858679521,26944.9095469694,24642.078644776971,22315.97237080818,19962.775745278639,{"$f":"BU71","v":17587.231469139537},15184.321588579445,12755.718344285156,10298.806616006912,9966.6298589511825,9632.881546761193,9297.4606294486239,8959.0431628712249,8626.1943615493892,8291.5368709496724,7954.9638139285626,7615.2938949267982,7278.5559903678604,6939.8018776443205,6598.9211632780725,6254.9117099755367,5914.9779503658638,5571.983955630516,5226.6488273638006,4878.1516940558467,4533.1910425631213,4185.7882881986407,3835.8257567085052,3482.6662482000011,4344.0457302398581,2912.7458127581376,1464.9986229689484,-7.503331289626658E-12,-7.5967102475260619E-12,-7.6923017627679726E-12,-7.7901598069931237E-12,-7.8892627577644429E-12,-7.9885355425072696E-12,-8.0890575042762895E-12,-8.1919628987090233E-12,-8.2961774098339997E-12,-8.3994233376993845E-12,-8.505115614730805E-12,-8.6133139155300268E-12,-8.7228886670238813E-12,-8.8341709191934391E-12,-8.948125098422845E-12,-9.0648175978313776E-12,-9.1830318841246962E-12,-9.3001844133864167E-12,-9.4201498171807908E-12,-9.542997990946646E-12,-9.6674482277465807E-12,-9.7921510592983407E-12,-9.9184624638499946E-12,-1.0047809132841063E-11,-1.0178842611742442E-11,-1.0308699196361746E-11,-1.0441673684470416E-11,-1.0577843550989595E-11,-1.071578920873805E-11,-1.0855844573696256E-11,-1.0999306972147557E-11,-1.1146262601876324E-11,-1.1295181624131882E-11,-1.1442809647959287E-11,-1.1594028920303657E-11,-1.1748930299580656E-11,-1.1905901230129853E-11,{"$f":"EG71","v":-1.2063240360641848E-11},-1.222265876272781E-11,-1.2385958916090636E-11,-1.2551440832080236E-11,-1.2715488163755525E-11,-1.2883526165503591E-11,-1.3055655801086348E-11,-1.323008516510255E-11,-1.3403002378210441E-11,-1.3580126033083465E-11,-1.3761562552497031E-11,-1.3945423144448415E-11,-1.4127689824946355E-11,-1.4314390385469648E-11,-1.4505637002970805E-11,-1.4699438760280274E-11,-1.4893695110039323E-11,-1.5090518600628517E-11,-1.5292134636030069E-11,-1.5496444351271715E-11,-1.5698982878942837E-11,-1.5906448426350929E-11,-1.6118965646859613E-11,-1.633432219188639E-11,-1.6547811782934344E-11,-1.6766494792937328E-11,-1.6990502615146433E-11,-1.7217503281419284E-11,-1.7442536049307435E-11,-1.7673043039318154E-11,-1.790916274900924E-11,-1.8148437122963893E-11,-1.8388272752529887E-11,-1.8631277863237404E-11,-1.8880200016058196E-11,-1.9132447879472741E-11,-1.9382508973257451E-11,-1.9638653136563264E-11]
[null,null,"Draw at COD",null,{"$f":"E64","v":135026.07751647464},null,null,null,{"$f":"$E69*I66","v":0},{"$f":"$E69*J66","v":0},0,0,0,0,0,135026.07751647464,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$E69*BV66","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$E69*EH66","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Less: repayments",null,null,null,null,null,{"$f":"I55-I72","v":0},{"$f":"J55-J72","v":0},0,0,0,0,0,0,1999.9303856489587,4661.2622739440822,4037.4038815262675,1680.0417101114895,1718.6171939194157,1721.8634160480974,1725.5572284883738,1743.9102809782662,1767.5708305849689,1786.1691431180793,1791.4029919038223,1810.4716821884247,1847.176356342799,1853.5042229621663,1860.3448837413625,1880.163317136763,1861.8024185807485,1869.4107199861282,1877.5648700581055,1898.1571087239868,1784.036423625128,1791.7256877890638,1799.9425169054837,1819.6741827018814,1841.7104501990341,1861.682388757848,1871.5847420506748,1892.118936023543,1923.9047057478663,1934.9663816506627,1946.6288397379139,1968.0041455700998,1976.5004463653322,1989.4838641881843,2003.1209254144048,2025.7645703319381,2056.2927049702866,2071.2085584281626,2086.8211012426573,2110.4309396951758,2022.298275842046,2044.8812120693553,2061.2254606969768,2084.5154539038476,2112.2112137298614,2129.8547066503456,2148.2410881630681,2172.5355323338795,2187.1879096949233,2207.3381051947772,2228.3013791649751,2254.2298929634176,2280.420311710122,2302.8309021924269,2326.1062739687909,2353.1966255295392,2375.5442761391005,{"$f":"BV55-BV72","v":2402.909880560092},2428.6032442942883,2456.9117282782449,332.17675705572941,333.74831218998878,335.42091731256903,338.41746657739907,332.84880132183616,334.65749059971739,336.57305702110949,339.66991900176458,336.73790455893794,338.75411272354012,340.88071436624801,344.00945330253569,339.93375960967319,342.99399473534777,345.33512826671574,348.49713330795345,344.96065149272584,347.40275436448087,349.96253149013558,353.15950850850419,-861.37948203985718,1431.2999174817205,1447.7471897891892,1464.9986229689559,9.3378957899403776E-14,9.559151524191144E-14,9.7858044225150707E-14,9.9102950771318975E-14,9.9272784742827154E-14,1.0052196176901969E-13,1.029053944327344E-13,1.0421451112497678E-13,1.0324592786538415E-13,1.0569227703142074E-13,1.08198300799221E-13,1.09574751493855E-13,1.1128225216955716E-13,1.1395417922940597E-13,1.1669249940853232E-13,1.1821428629331899E-13,1.171525292617208E-13,1.1996540379437475E-13,1.2284817376585469E-13,1.2445023679993522E-13,1.2470283155176008E-13,1.2631140455165414E-13,1.2934666899106778E-13,1.310334789013803E-13,1.298565846193042E-13,1.3297448810866928E-13,1.361698665191787E-13,1.3794565774845532E-13,1.4005536495820631E-13,1.434623984513013E-13,1.4695562972876789E-13,1.4891902225555743E-13,1.476280238274037E-13,1.5121927234437042E-13,1.5490137927699922E-13,1.569709305491974E-13,1.5733913051199494E-13,{"$f":"EH55-EH72","v":1.5941840208596217E-13},1.6330015336282698E-13,1.6548191598960029E-13,1.6404733167528869E-13,1.6803800174806567E-13,1.7212963558275711E-13,1.7442936401620298E-13,1.7291721310789032E-13,1.7712365487302392E-13,1.8143651941356538E-13,1.8386059195138368E-13,1.8226668049794077E-13,1.8670056052329388E-13,1.9124661750115694E-13,1.9380175730946907E-13,1.9425634975905056E-13,1.9682349058919413E-13,2.0161603540155284E-13,2.0430971524164442E-13,2.0253852767112131E-13,2.074655474080916E-13,2.1251722050868236E-13,2.1535654502677638E-13,2.1348959104795511E-13,2.1868301000298471E-13,2.2400782220910625E-13,2.2700066627285198E-13,2.2503276788815003E-13,2.3050699001071987E-13,2.3611970969108583E-13,2.3927437395465191E-13,2.3983562956599519E-13,2.4300511070751637E-13,2.4892215282079095E-13,2.5224786341454464E-13,2.5006109378470874E-13,2.561441633058135E-13,2.6238113419476817E-13]
[null,null,"Closing balance",null,null,null,null,null,{"$f":"I68+I69-I70","v":0},{"$f":"J68+J69-J70","v":0},0,0,0,0,0,135026.07751647464,133026.14713082567,128364.88485688159,124327.48097535533,122647.43926524384,120928.82207132442,119206.95865527632,117481.40142678795,115737.49114580969,113969.92031522472,112183.75117210664,110392.34818020281,108581.87649801439,106734.70014167159,104881.19591870943,103020.85103496807,101140.68771783132,99278.885299250571,97409.474579264439,95531.909709206331,93633.752600482345,91849.716176857211,90057.99048906815,88258.047972162662,86438.373789460777,84596.663339261737,82734.980950503887,80863.39620845321,78971.277272429666,77047.372566681806,75112.406185031141,73165.777345293231,71197.773199723131,69221.2727533578,67231.78888916962,65228.667963755215,63202.903393423279,61146.610688452995,59075.402130024835,56988.581028782181,54878.150089087008,52855.851813244961,50810.970601175606,48749.745140478626,46665.229686574778,44553.018472844917,42423.163766194572,40274.9226780315,38102.387145697619,35915.199236002692,33707.861130807913,31479.559751642937,29225.329858679521,26944.9095469694,24642.078644776971,22315.97237080818,19962.775745278639,17587.231469139537,{"$f":"BV68+BV69-BV70","v":15184.321588579445},12755.718344285156,10298.806616006912,9966.6298589511825,9632.881546761193,9297.4606294486239,8959.0431628712249,8626.1943615493892,8291.5368709496724,7954.9638139285626,7615.2938949267982,7278.5559903678604,6939.8018776443205,6598.9211632780725,6254.9117099755367,5914.9779503658638,5571.983955630516,5226.6488273638006,4878.1516940558467,4533.1910425631213,4185.7882881986407,3835.8257567085052,3482.6662482000011,4344.0457302398581,2912.7458127581376,1464.9986229689484,-7.503331289626658E-12,-7.5967102475260619E-12,-7.6923017627679726E-12,-7.7901598069931237E-12,-7.8892627577644429E-12,-7.9885355425072696E-12,-8.0890575042762895E-12,-8.1919628987090233E-12,-8.2961774098339997E-12,-8.3994233376993845E-12,-8.505115614730805E-12,-8.6133139155300268E-12,-8.7228886670238813E-12,-8.8341709191934391E-12,-8.948125098422845E-12,-9.0648175978313776E-12,-9.1830318841246962E-12,-9.3001844133864167E-12,-9.4201498171807908E-12,-9.542997990946646E-12,-9.6674482277465807E-12,-9.7921510592983407E-12,-9.9184624638499946E-12,-1.0047809132841063E-11,-1.0178842611742442E-11,-1.0308699196361746E-11,-1.0441673684470416E-11,-1.0577843550989595E-11,-1.071578920873805E-11,-1.0855844573696256E-11,-1.0999306972147557E-11,-1.1146262601876324E-11,-1.1295181624131882E-11,-1.1442809647959287E-11,-1.1594028920303657E-11,-1.1748930299580656E-11,-1.1905901230129853E-11,-1.2063240360641848E-11,{"$f":"EH68+EH69-EH70","v":-1.222265876272781E-11},-1.2385958916090636E-11,-1.2551440832080236E-11,-1.2715488163755525E-11,-1.2883526165503591E-11,-1.3055655801086348E-11,-1.323008516510255E-11,-1.3403002378210441E-11,-1.3580126033083465E-11,-1.3761562552497031E-11,-1.3945423144448415E-11,-1.4127689824946355E-11,-1.4314390385469648E-11,-1.4505637002970805E-11,-1.4699438760280274E-11,-1.4893695110039323E-11,-1.5090518600628517E-11,-1.5292134636030069E-11,-1.5496444351271715E-11,-1.5698982878942837E-11,-1.5906448426350929E-11,-1.6118965646859613E-11,-1.633432219188639E-11,-1.6547811782934344E-11,-1.6766494792937328E-11,-1.6990502615146433E-11,-1.7217503281419284E-11,-1.7442536049307435E-11,-1.7673043039318154E-11,-1.790916274900924E-11,-1.8148437122963893E-11,-1.8388272752529887E-11,-1.8631277863237404E-11,-1.8880200016058196E-11,-1.9132447879472741E-11,-1.9382508973257451E-11,-1.9638653136563264E-11,-1.9901034270758031E-11]
[null,null,"Interest expense",null,null,null,null,null,{"$f":"I68*I60","v":0},{"$f":"J68*J60","v":0},0,0,0,0,0,0,1469.4212885730353,1463.7421244417794,1427.9737674429032,1383.0603408635111,1334.7107578040161,1330.6302162599791,1326.0979437341789,1306.9022699387315,1273.5078390319882,1254.0585206952155,1247.9694426222384,1228.0412786059694,1181.6422709896415,1174.4463784505383,1166.7333837983633,1146.0382871966631,1132.2699990011215,1123.7763111576114,1114.7323805351957,1093.2459453988886,1048.2298603623999,1039.6826567399155,1030.6036302701207,1010.0054880938802,978.42956784604689,957.58253103951336,946.80073644624417,925.38273656593674,884.08344906485013,872.12917294938063,859.56968473567758,837.29289687790344,819.30837509581397,805.4145050560345,790.86247310083331,767.29931651720017,727.3074107998184,711.46289608067707,694.91708312262222,670.36934277068235,638.52709339628177,614.99692268248214,597.70073850842903,573.454085364148,537.00013061825928,518.39045852155471,499.0331027514726,473.76286544450193,450.37021606214591,429.23451780254692,407.28085008984181,380.35702729251778,345.44339892959198,322.02759563234702,297.74202223862528,269.63645549901833,238.5817871904068,{"$f":"BV68*BV60","v":210.19086569817634},183.46709631427595,154.12309284788282,121.73189420120171,119.11451565427858,116.39089676899992,112.33811763208459,108.69559117353515,105.82016201473685,102.83256155539239,98.658345105210259,92.392553180199386,89.288270337061832,86.068193975642387,81.840553480437251,76.730913169292407,72.560841871511784,69.104364127058062,64.821479495724461,59.184175428132562,55.610039660829266,51.912611437827124,47.572337237560738,43.34178145884902,54.662334102977653,37.054657676214475,18.637061370911866,-9.3378957899403776E-14,-9.559151524191144E-14,-9.7858044225150707E-14,-9.9102950771318975E-14,-9.9272784742827154E-14,-1.0052196176901969E-13,-1.029053944327344E-13,-1.0421451112497678E-13,-1.0324592786538415E-13,-1.0569227703142074E-13,-1.08198300799221E-13,-1.09574751493855E-13,-1.1128225216955716E-13,-1.1395417922940597E-13,-1.1669249940853232E-13,-1.1821428629331899E-13,-1.171525292617208E-13,-1.1996540379437475E-13,-1.2284817376585469E-13,-1.2445023679993522E-13,-1.2470283155176008E-13,-1.2631140455165414E-13,-1.2934666899106778E-13,-1.310334789013803E-13,-1.298565846193042E-13,-1.3297448810866928E-13,-1.361698665191787E-13,-1.3794565774845532E-13,-1.4005536495820631E-13,-1.434623984513013E-13,-1.4695562972876789E-13,-1.4891902225555743E-13,-1.476280238274037E-13,-1.5121927234437042E-13,-1.5490137927699922E-13,-1.569709305491974E-13,-1.5733913051199494E-13,{"$f":"EH68*EH60","v":-1.5941840208596217E-13},-1.6330015336282698E-13,-1.6548191598960029E-13,-1.6404733167528869E-13,-1.6803800174806567E-13,-1.7212963558275711E-13,-1.7442936401620298E-13,-1.7291721310789032E-13,-1.7712365487302392E-13,-1.8143651941356538E-13,-1.8386059195138368E-13,-1.8226668049794077E-13,-1.8670056052329388E-13,-1.9124661750115694E-13,-1.9380175730946907E-13,-1.9425634975905056E-13,-1.9682349058919413E-13,-2.0161603540155284E-13,-2.0430971524164442E-13,-2.0253852767112131E-13,-2.074655474080916E-13,-2.1251722050868236E-13,-2.1535654502677638E-13,-2.1348959104795511E-13,-2.1868301000298471E-13,-2.2400782220910625E-13,-2.2700066627285198E-13,-2.2503276788815003E-13,-2.3050699001071987E-13,-2.3611970969108583E-13,-2.3927437395465191E-13,-2.3983562956599519E-13,-2.4300511070751637E-13,-2.4892215282079095E-13,-2.5224786341454464E-13,-2.5006109378470874E-13,-2.561441633058135E-13,-2.6238113419476817E-13]
[]
[null,"Applied Debt and Repayments"]
[null,null,"Debt Applied",null,{"$f":"E16","v":"P50"}]
[null,null,"P50 Applied",null,{"$f":"E75=\"P50\"","v":true}]
[]
[null,null,"Repayment",null,{"$f":"E76","v":true},null,{"$f":"SUM(I78:FS78)","v":0},null,{"$f":"IF($E$78,I42,I70)","v":0},{"$f":"IF($E$78,J42,J70)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($E$78,BV42,BV70)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($E$78,EH42,EH70)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Interest",null,{"$f":"E78","v":true},null,{"$f":"SUM(I79:FS79)","v":0},null,{"$f":"IF($E$79,I44,I72)","v":0},{"$f":"IF($E$79,J44,J72)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($E$79,BV44,BV72)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($E$79,EH44,EH72)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]

{"sheet":"TE Construction Financing","index":10,"n_rows":82,"n_cols":176,"rows_kept":82,"cut":false,"hidden":false,"merged":[]}
["          ",null,null,null,null,null,null,"Sum"]
[null,null,null,"Start of Period",null,null,null,null,null,{"$f":"Timing!K2","v":"2020-01-01"},{"$f":"Timing!L2","v":"2020-04-01"},{"$f":"Timing!M2","v":"2020-07-01"},{"$f":"Timing!N2","v":"2020-10-01"},{"$f":"Timing!O2","v":"2021-01-01"},{"$f":"Timing!P2","v":"2021-04-01"},{"$f":"Timing!Q2","v":"2021-07-01"},{"$f":"Timing!R2","v":"2021-10-01"},{"$f":"Timing!S2","v":"2022-01-01"},{"$f":"Timing!T2","v":"2022-04-01"},{"$f":"Timing!U2","v":"2022-07-01"},{"$f":"Timing!V2","v":"2022-10-01"},{"$f":"Timing!W2","v":"2023-01-01"},{"$f":"Timing!X2","v":"2023-04-01"},{"$f":"Timing!Y2","v":"2023-07-01"},{"$f":"Timing!Z2","v":"2023-10-01"},{"$f":"Timing!AA2","v":"2024-01-01"},{"$f":"Timing!AB2","v":"2024-04-01"},{"$f":"Timing!AC2","v":"2024-07-01"},{"$f":"Timing!AD2","v":"2024-10-01"},{"$f":"Timing!AE2","v":"2025-01-01"},{"$f":"Timing!AF2","v":"2025-04-01"},{"$f":"Timing!AG2","v":"2025-07-01"},{"$f":"Timing!AH2","v":"2025-10-01"},{"$f":"Timing!AI2","v":"2026-01-01"},{"$f":"Timing!AJ2","v":"2026-04-01"},{"$f":"Timing!AK2","v":"2026-07-01"},{"$f":"Timing!AL2","v":"2026-10-01"},{"$f":"Timing!AM2","v":"2027-01-01"},{"$f":"Timing!AN2","v":"2027-04-01"},{"$f":"Timing!AO2","v":"2027-07-01"},{"$f":"Timing!AP2","v":"2027-10-01"},{"$f":"Timing!AQ2","v":"2028-01-01"},{"$f":"Timing!AR2","v":"2028-04-01"},{"$f":"Timing!AS2","v":"2028-07-01"},{"$f":"Timing!AT2","v":"2028-10-01"},{"$f":"Timing!AU2","v":"2029-01-01"},{"$f":"Timing!AV2","v":"2029-04-01"},{"$f":"Timing!AW2","v":"2029-07-01"},{"$f":"Timing!AX2","v":"2029-10-01"},{"$f":"Timing!AY2","v":"2030-01-01"},{"$f":"Timing!AZ2","v":"2030-04-01"},{"$f":"Timing!BA2","v":"2030-07-01"},{"$f":"Timing!BB2","v":"2030-10-01"},{"$f":"Timing!BC2","v":"2031-01-01"},{"$f":"Timing!BD2","v":"2031-04-01"},{"$f":"Timing!BE2","v":"2031-07-01"},{"$f":"Timing!BF2","v":"2031-10-01"},{"$f":"Timing!BG2","v":"2032-01-01"},{"$f":"Timing!BH2","v":"2032-04-01"},{"$f":"Timing!BI2","v":"2032-07-01"},{"$f":"Timing!BJ2","v":"2032-10-01"},{"$f":"Timing!BK2","v":"2033-01-01"},{"$f":"Timing!BL2","v":"2033-04-01"},{"$f":"Timing!BM2","v":"2033-07-01"},{"$f":"Timing!BN2","v":"2033-10-01"},{"$f":"Timing!BO2","v":"2034-01-01"},{"$f":"Timing!BP2","v":"2034-04-01"},{"$f":"Timing!BQ2","v":"2034-07-01"},{"$f":"Timing!BR2","v":"2034-10-01"},{"$f":"Timing!BS2","v":"2035-01-01"},{"$f":"Timing!BT2","v":"2035-04-01"},{"$f":"Timing!BU2","v":"2035-07-01"},{"$f":"Timing!BV2","v":"2035-10-01"},{"$f":"Timing!BW2","v":"2036-01-01"},{"$f":"Timing!BX2","v":"2036-04-01"},{"$f":"Timing!BY2","v":"2036-07-01"},{"$f":"Timing!BZ2","v":"2036-10-01"},{"$f":"Timing!CA2","v":"2037-01-01"},{"$f":"Timing!CB2","v":"2037-04-01"},{"$f":"Timing!CC2","v":"2037-07-01"},{"$f":"Timing!CD2","v":"2037-10-01"},{"$f":"Timing!CE2","v":"2038-01-01"},{"$f":"Timing!CF2","v":"2038-04-01"},{"$f":"Timing!CG2","v":"2038-07-01"},{"$f":"Timing!CH2","v":"2038-10-01"},{"$f":"Timing!CI2","v":"2039-01-01"},{"$f":"Timing!CJ2","v":"2039-04-01"},{"$f":"Timing!CK2","v":"2039-07-01"},{"$f":"Timing!CL2","v":"2039-10-01"},{"$f":"Timing!CM2","v":"2040-01-01"},{"$f":"Timing!CN2","v":"2040-04-01"},{"$f":"Timing!CO2","v":"2040-07-01"},{"$f":"Timing!CP2","v":"2040-10-01"},{"$f":"Timing!CQ2","v":"2041-01-01"},{"$f":"Timing!CR2","v":"2041-04-01"},{"$f":"Timing!CS2","v":"2041-07-01"},{"$f":"Timing!CT2","v":"2041-10-01"},{"$f":"Timing!CU2","v":"2042-01-01"},{"$f":"Timing!CV2","v":"2042-04-01"},{"$f":"Timing!CW2","v":"2042-07-01"},{"$f":"Timing!CX2","v":"2042-10-01"},{"$f":"Timing!CY2","v":"2043-01-01"},{"$f":"Timing!CZ2","v":"2043-04-01"},{"$f":"Timing!DA2","v":"2043-07-01"},{"$f":"Timing!DB2","v":"2043-10-01"},{"$f":"Timing!DC2","v":"2044-01-01"},{"$f":"Timing!DD2","v":"2044-04-01"},{"$f":"Timing!DE2","v":"2044-07-01"},{"$f":"Timing!DF2","v":"2044-10-01"},{"$f":"Timing!DG2","v":"2045-01-01"},{"$f":"Timing!DH2","v":"2045-04-01"},{"$f":"Timing!DI2","v":"2045-07-01"},{"$f":"Timing!DJ2","v":"2045-10-01"},{"$f":"Timing!DK2","v":"2046-01-01"},{"$f":"Timing!DL2","v":"2046-04-01"},{"$f":"Timing!DM2","v":"2046-07-01"},{"$f":"Timing!DN2","v":"2046-10-01"},{"$f":"Timing!DO2","v":"2047-01-01"},{"$f":"Timing!DP2","v":"2047-04-01"},{"$f":"Timing!DQ2","v":"2047-07-01"},{"$f":"Timing!DR2","v":"2047-10-01"},{"$f":"Timing!DS2","v":"2048-01-01"},{"$f":"Timing!DT2","v":"2048-04-01"},{"$f":"Timing!DU2","v":"2048-07-01"},{"$f":"Timing!DV2","v":"2048-10-01"},{"$f":"Timing!DW2","v":"2049-01-01"},{"$f":"Timing!DX2","v":"2049-04-01"},{"$f":"Timing!DY2","v":"2049-07-01"},{"$f":"Timing!DZ2","v":"2049-10-01"},{"$f":"Timing!EA2","v":"2050-01-01"},{"$f":"Timing!EB2","v":"2050-04-01"},{"$f":"Timing!EC2","v":"2050-07-01"},{"$f":"Timing!ED2","v":"2050-10-01"},{"$f":"Timing!EE2","v":"2051-01-01"},{"$f":"Timing!EF2","v":"2051-04-01"},{"$f":"Timing!EG2","v":"2051-07-01"},{"$f":"Timing!EH2","v":"2051-10-01"},{"$f":"Timing!EI2","v":"2052-01-01"},{"$f":"Timing!EJ2","v":"2052-04-01"},{"$f":"Timing!EK2","v":"2052-07-01"},{"$f":"Timing!EL2","v":"2052-10-01"},{"$f":"Timing!EM2","v":"2053-01-01"},{"$f":"Timing!EN2","v":"2053-04-01"},{"$f":"Timing!EO2","v":"2053-07-01"},{"$f":"Timing!EP2","v":"2053-10-01"},{"$f":"Timing!EQ2","v":"2054-01-01"},{"$f":"Timing!ER2","v":"2054-04-01"},{"$f":"Timing!ES2","v":"2054-07-01"},{"$f":"Timing!ET2","v":"2054-10-01"},{"$f":"Timing!EU2","v":"2055-01-01"},{"$f":"Timing!EV2","v":"2055-04-01"},{"$f":"Timing!EW2","v":"2055-07-01"},{"$f":"Timing!EX2","v":"2055-10-01"},{"$f":"Timing!EY2","v":"2056-01-01"},{"$f":"Timing!EZ2","v":"2056-04-01"},{"$f":"Timing!FA2","v":"2056-07-01"},{"$f":"Timing!FB2","v":"2056-10-01"},{"$f":"Timing!FC2","v":"2057-01-01"},{"$f":"Timing!FD2","v":"2057-04-01"},{"$f":"Timing!FE2","v":"2057-07-01"},{"$f":"Timing!FF2","v":"2057-10-01"},{"$f":"Timing!FG2","v":"2058-01-01"},{"$f":"Timing!FH2","v":"2058-04-01"},{"$f":"Timing!FI2","v":"2058-07-01"},{"$f":"Timing!FJ2","v":"2058-10-01"},{"$f":"Timing!FK2","v":"2059-01-01"},{"$f":"Timing!FL2","v":"2059-04-01"},{"$f":"Timing!FM2","v":"2059-07-01"},{"$f":"Timing!FN2","v":"2059-10-01"},{"$f":"Timing!FO2","v":"2060-01-01"},{"$f":"Timing!FP2","v":"2060-04-01"},{"$f":"Timing!FQ2","v":"2060-07-01"},{"$f":"Timing!FR2","v":"2060-10-01"},{"$f":"Timing!FS2","v":"2061-01-01"},{"$f":"Timing!FT2","v":"2061-04-01"},{"$f":"Timing!FU2","v":"2061-07-01"}]
[null,null,null,"End of Period",null,"Start","End",null,null,{"$f":"Timing!K3","v":"2020-03-31"},{"$f":"Timing!L3","v":"2020-06-30"},{"$f":"Timing!M3","v":"2020-09-30"},{"$f":"Timing!N3","v":"2020-12-31"},{"$f":"Timing!O3","v":"2021-03-31"},{"$f":"Timing!P3","v":"2021-06-30"},{"$f":"Timing!Q3","v":"2021-09-30"},{"$f":"Timing!R3","v":"2021-12-31"},{"$f":"Timing!S3","v":"2022-03-31"},{"$f":"Timing!T3","v":"2022-06-30"},{"$f":"Timing!U3","v":"2022-09-30"},{"$f":"Timing!V3","v":"2022-12-31"},{"$f":"Timing!W3","v":"2023-03-31"},{"$f":"Timing!X3","v":"2023-06-30"},{"$f":"Timing!Y3","v":"2023-09-30"},{"$f":"Timing!Z3","v":"2023-12-31"},{"$f":"Timing!AA3","v":"2024-03-31"},{"$f":"Timing!AB3","v":"2024-06-30"},{"$f":"Timing!AC3","v":"2024-09-30"},{"$f":"Timing!AD3","v":"2024-12-31"},{"$f":"Timing!AE3","v":"2025-03-31"},{"$f":"Timing!AF3","v":"2025-06-30"},{"$f":"Timing!AG3","v":"2025-09-30"},{"$f":"Timing!AH3","v":"2025-12-31"},{"$f":"Timing!AI3","v":"2026-03-31"},{"$f":"Timing!AJ3","v":"2026-06-30"},{"$f":"Timing!AK3","v":"2026-09-30"},{"$f":"Timing!AL3","v":"2026-12-31"},{"$f":"Timing!AM3","v":"2027-03-31"},{"$f":"Timing!AN3","v":"2027-06-30"},{"$f":"Timing!AO3","v":"2027-09-30"},{"$f":"Timing!AP3","v":"2027-12-31"},{"$f":"Timing!AQ3","v":"2028-03-31"},{"$f":"Timing!AR3","v":"2028-06-30"},{"$f":"Timing!AS3","v":"2028-09-30"},{"$f":"Timing!AT3","v":"2028-12-31"},{"$f":"Timing!AU3","v":"2029-03-31"},{"$f":"Timing!AV3","v":"2029-06-30"},{"$f":"Timing!AW3","v":"2029-09-30"},{"$f":"Timing!AX3","v":"2029-12-31"},{"$f":"Timing!AY3","v":"2030-03-31"},{"$f":"Timing!AZ3","v":"2030-06-30"},{"$f":"Timing!BA3","v":"2030-09-30"},{"$f":"Timing!BB3","v":"2030-12-31"},{"$f":"Timing!BC3","v":"2031-03-31"},{"$f":"Timing!BD3","v":"2031-06-30"},{"$f":"Timing!BE3","v":"2031-09-30"},{"$f":"Timing!BF3","v":"2031-12-31"},{"$f":"Timing!BG3","v":"2032-03-31"},{"$f":"Timing!BH3","v":"2032-06-30"},{"$f":"Timing!BI3","v":"2032-09-30"},{"$f":"Timing!BJ3","v":"2032-12-31"},{"$f":"Timing!BK3","v":"2033-03-31"},{"$f":"Timing!BL3","v":"2033-06-30"},{"$f":"Timing!BM3","v":"2033-09-30"},{"$f":"Timing!BN3","v":"2033-12-31"},{"$f":"Timing!BO3","v":"2034-03-31"},{"$f":"Timing!BP3","v":"2034-06-30"},{"$f":"Timing!BQ3","v":"2034-09-30"},{"$f":"Timing!BR3","v":"2034-12-31"},{"$f":"Timing!BS3","v":"2035-03-31"},{"$f":"Timing!BT3","v":"2035-06-30"},{"$f":"Timing!BU3","v":"2035-09-30"},{"$f":"Timing!BV3","v":"2035-12-31"},{"$f":"Timing!BW3","v":"2036-03-31"},{"$f":"Timing!BX3","v":"2036-06-30"},{"$f":"Timing!BY3","v":"2036-09-30"},{"$f":"Timing!BZ3","v":"2036-12-31"},{"$f":"Timing!CA3","v":"2037-03-31"},{"$f":"Timing!CB3","v":"2037-06-30"},{"$f":"Timing!CC3","v":"2037-09-30"},{"$f":"Timing!CD3","v":"2037-12-31"},{"$f":"Timing!CE3","v":"2038-03-31"},{"$f":"Timing!CF3","v":"2038-06-30"},{"$f":"Timing!CG3","v":"2038-09-30"},{"$f":"Timing!CH3","v":"2038-12-31"},{"$f":"Timing!CI3","v":"2039-03-31"},{"$f":"Timing!CJ3","v":"2039-06-30"},{"$f":"Timing!CK3","v":"2039-09-30"},{"$f":"Timing!CL3","v":"2039-12-31"},{"$f":"Timing!CM3","v":"2040-03-31"},{"$f":"Timing!CN3","v":"2040-06-30"},{"$f":"Timing!CO3","v":"2040-09-30"},{"$f":"Timing!CP3","v":"2040-12-31"},{"$f":"Timing!CQ3","v":"2041-03-31"},{"$f":"Timing!CR3","v":"2041-06-30"},{"$f":"Timing!CS3","v":"2041-09-30"},{"$f":"Timing!CT3","v":"2041-12-31"},{"$f":"Timing!CU3","v":"2042-03-31"},{"$f":"Timing!CV3","v":"2042-06-30"},{"$f":"Timing!CW3","v":"2042-09-30"},{"$f":"Timing!CX3","v":"2042-12-31"},{"$f":"Timing!CY3","v":"2043-03-31"},{"$f":"Timing!CZ3","v":"2043-06-30"},{"$f":"Timing!DA3","v":"2043-09-30"},{"$f":"Timing!DB3","v":"2043-12-31"},{"$f":"Timing!DC3","v":"2044-03-31"},{"$f":"Timing!DD3","v":"2044-06-30"},{"$f":"Timing!DE3","v":"2044-09-30"},{"$f":"Timing!DF3","v":"2044-12-31"},{"$f":"Timing!DG3","v":"2045-03-31"},{"$f":"Timing!DH3","v":"2045-06-30"},{"$f":"Timing!DI3","v":"2045-09-30"},{"$f":"Timing!DJ3","v":"2045-12-31"},{"$f":"Timing!DK3","v":"2046-03-31"},{"$f":"Timing!DL3","v":"2046-06-30"},{"$f":"Timing!DM3","v":"2046-09-30"},{"$f":"Timing!DN3","v":"2046-12-31"},{"$f":"Timing!DO3","v":"2047-03-31"},{"$f":"Timing!DP3","v":"2047-06-30"},{"$f":"Timing!DQ3","v":"2047-09-30"},{"$f":"Timing!DR3","v":"2047-12-31"},{"$f":"Timing!DS3","v":"2048-03-31"},{"$f":"Timing!DT3","v":"2048-06-30"},{"$f":"Timing!DU3","v":"2048-09-30"},{"$f":"Timing!DV3","v":"2048-12-31"},{"$f":"Timing!DW3","v":"2049-03-31"},{"$f":"Timing!DX3","v":"2049-06-30"},{"$f":"Timing!DY3","v":"2049-09-30"},{"$f":"Timing!DZ3","v":"2049-12-31"},{"$f":"Timing!EA3","v":"2050-03-31"},{"$f":"Timing!EB3","v":"2050-06-30"},{"$f":"Timing!EC3","v":"2050-09-30"},{"$f":"Timing!ED3","v":"2050-12-31"},{"$f":"Timing!EE3","v":"2051-03-31"},{"$f":"Timing!EF3","v":"2051-06-30"},{"$f":"Timing!EG3","v":"2051-09-30"},{"$f":"Timing!EH3","v":"2051-12-31"},{"$f":"Timing!EI3","v":"2052-03-31"},{"$f":"Timing!EJ3","v":"2052-06-30"},{"$f":"Timing!EK3","v":"2052-09-30"},{"$f":"Timing!EL3","v":"2052-12-31"},{"$f":"Timing!EM3","v":"2053-03-31"},{"$f":"Timing!EN3","v":"2053-06-30"},{"$f":"Timing!EO3","v":"2053-09-30"},{"$f":"Timing!EP3","v":"2053-12-31"},{"$f":"Timing!EQ3","v":"2054-03-31"},{"$f":"Timing!ER3","v":"2054-06-30"},{"$f":"Timing!ES3","v":"2054-09-30"},{"$f":"Timing!ET3","v":"2054-12-31"},{"$f":"Timing!EU3","v":"2055-03-31"},{"$f":"Timing!EV3","v":"2055-06-30"},{"$f":"Timing!EW3","v":"2055-09-30"},{"$f":"Timing!EX3","v":"2055-12-31"},{"$f":"Timing!EY3","v":"2056-03-31"},{"$f":"Timing!EZ3","v":"2056-06-30"},{"$f":"Timing!FA3","v":"2056-09-30"},{"$f":"Timing!FB3","v":"2056-12-31"},{"$f":"Timing!FC3","v":"2057-03-31"},{"$f":"Timing!FD3","v":"2057-06-30"},{"$f":"Timing!FE3","v":"2057-09-30"},{"$f":"Timing!FF3","v":"2057-12-31"},{"$f":"Timing!FG3","v":"2058-03-31"},{"$f":"Timing!FH3","v":"2058-06-30"},{"$f":"Timing!FI3","v":"2058-09-30"},{"$f":"Timing!FJ3","v":"2058-12-31"},{"$f":"Timing!FK3","v":"2059-03-31"},{"$f":"Timing!FL3","v":"2059-06-30"},{"$f":"Timing!FM3","v":"2059-09-30"},{"$f":"Timing!FN3","v":"2059-12-31"},{"$f":"Timing!FO3","v":"2060-03-31"},{"$f":"Timing!FP3","v":"2060-06-30"},{"$f":"Timing!FQ3","v":"2060-09-30"},{"$f":"Timing!FR3","v":"2060-12-31"},{"$f":"Timing!FS3","v":"2061-03-31"},{"$f":"Timing!FT3","v":"2061-06-30"},{"$f":"Timing!FU3","v":"2061-09-30"}]
[null,null,null,"Development Phase",null,{"$f":"Timing!F4","v":"2020-01-01"},{"$f":"Timing!G4","v":"2020-12-31"},null,null,{"$f":"Timing!K4","v":1},{"$f":"Timing!L4","v":1},{"$f":"Timing!M4","v":1},{"$f":"Timing!N4","v":1},{"$f":"Timing!O4","v":0},{"$f":"Timing!P4","v":0},{"$f":"Timing!Q4","v":0},{"$f":"Timing!R4","v":0},{"$f":"Timing!S4","v":0},{"$f":"Timing!T4","v":0},{"$f":"Timing!U4","v":0},{"$f":"Timing!V4","v":0},{"$f":"Timing!W4","v":0},{"$f":"Timing!X4","v":0},{"$f":"Timing!Y4","v":0},{"$f":"Timing!Z4","v":0},{"$f":"Timing!AA4","v":0},{"$f":"Timing!AB4","v":0},{"$f":"Timing!AC4","v":0},{"$f":"Timing!AD4","v":0},{"$f":"Timing!AE4","v":0},{"$f":"Timing!AF4","v":0},{"$f":"Timing!AG4","v":0},{"$f":"Timing!AH4","v":0},{"$f":"Timing!AI4","v":0},{"$f":"Timing!AJ4","v":0},{"$f":"Timing!AK4","v":0},{"$f":"Timing!AL4","v":0},{"$f":"Timing!AM4","v":0},{"$f":"Timing!AN4","v":0},{"$f":"Timing!AO4","v":0},{"$f":"Timing!AP4","v":0},{"$f":"Timing!AQ4","v":0},{"$f":"Timing!AR4","v":0},{"$f":"Timing!AS4","v":0},{"$f":"Timing!AT4","v":0},{"$f":"Timing!AU4","v":0},{"$f":"Timing!AV4","v":0},{"$f":"Timing!AW4","v":0},{"$f":"Timing!AX4","v":0},{"$f":"Timing!AY4","v":0},{"$f":"Timing!AZ4","v":0},{"$f":"Timing!BA4","v":0},{"$f":"Timing!BB4","v":0},{"$f":"Timing!BC4","v":0},{"$f":"Timing!BD4","v":0},{"$f":"Timing!BE4","v":0},{"$f":"Timing!BF4","v":0},{"$f":"Timing!BG4","v":0},{"$f":"Timing!BH4","v":0},{"$f":"Timing!BI4","v":0},{"$f":"Timing!BJ4","v":0},{"$f":"Timing!BK4","v":0},{"$f":"Timing!BL4","v":0},{"$f":"Timing!BM4","v":0},{"$f":"Timing!BN4","v":0},{"$f":"Timing!BO4","v":0},{"$f":"Timing!BP4","v":0},{"$f":"Timing!BQ4","v":0},{"$f":"Timing!BR4","v":0},{"$f":"Timing!BS4","v":0},{"$f":"Timing!BT4","v":0},{"$f":"Timing!BU4","v":0},{"$f":"Timing!BV4","v":0},{"$f":"Timing!BW4","v":0},{"$f":"Timing!BX4","v":0},{"$f":"Timing!BY4","v":0},{"$f":"Timing!BZ4","v":0},{"$f":"Timing!CA4","v":0},{"$f":"Timing!CB4","v":0},{"$f":"Timing!CC4","v":0},{"$f":"Timing!CD4","v":0},{"$f":"Timing!CE4","v":0},{"$f":"Timing!CF4","v":0},{"$f":"Timing!CG4","v":0},{"$f":"Timing!CH4","v":0},{"$f":"Timing!CI4","v":0},{"$f":"Timing!CJ4","v":0},{"$f":"Timing!CK4","v":0},{"$f":"Timing!CL4","v":0},{"$f":"Timing!CM4","v":0},{"$f":"Timing!CN4","v":0},{"$f":"Timing!CO4","v":0},{"$f":"Timing!CP4","v":0},{"$f":"Timing!CQ4","v":0},{"$f":"Timing!CR4","v":0},{"$f":"Timing!CS4","v":0},{"$f":"Timing!CT4","v":0},{"$f":"Timing!CU4","v":0},{"$f":"Timing!CV4","v":0},{"$f":"Timing!CW4","v":0},{"$f":"Timing!CX4","v":0},{"$f":"Timing!CY4","v":0},{"$f":"Timing!CZ4","v":0},{"$f":"Timing!DA4","v":0},{"$f":"Timing!DB4","v":0},{"$f":"Timing!DC4","v":0},{"$f":"Timing!DD4","v":0},{"$f":"Timing!DE4","v":0},{"$f":"Timing!DF4","v":0},{"$f":"Timing!DG4","v":0},{"$f":"Timing!DH4","v":0},{"$f":"Timing!DI4","v":0},{"$f":"Timing!DJ4","v":0},{"$f":"Timing!DK4","v":0},{"$f":"Timing!DL4","v":0},{"$f":"Timing!DM4","v":0},{"$f":"Timing!DN4","v":0},{"$f":"Timing!DO4","v":0},{"$f":"Timing!DP4","v":0},{"$f":"Timing!DQ4","v":0},{"$f":"Timing!DR4","v":0},{"$f":"Timing!DS4","v":0},{"$f":"Timing!DT4","v":0},{"$f":"Timing!DU4","v":0},{"$f":"Timing!DV4","v":0},{"$f":"Timing!DW4","v":0},{"$f":"Timing!DX4","v":0},{"$f":"Timing!DY4","v":0},{"$f":"Timing!DZ4","v":0},{"$f":"Timing!EA4","v":0},{"$f":"Timing!EB4","v":0},{"$f":"Timing!EC4","v":0},{"$f":"Timing!ED4","v":0},{"$f":"Timing!EE4","v":0},{"$f":"Timing!EF4","v":0},{"$f":"Timing!EG4","v":0},{"$f":"Timing!EH4","v":0},{"$f":"Timing!EI4","v":0},{"$f":"Timing!EJ4","v":0},{"$f":"Timing!EK4","v":0},{"$f":"Timing!EL4","v":0},{"$f":"Timing!EM4","v":0},{"$f":"Timing!EN4","v":0},{"$f":"Timing!EO4","v":0},{"$f":"Timing!EP4","v":0},{"$f":"Timing!EQ4","v":0},{"$f":"Timing!ER4","v":0},{"$f":"Timing!ES4","v":0},{"$f":"Timing!ET4","v":0},{"$f":"Timing!EU4","v":0},{"$f":"Timing!EV4","v":0},{"$f":"Timing!EW4","v":0},{"$f":"Timing!EX4","v":0},{"$f":"Timing!EY4","v":0},{"$f":"Timing!EZ4","v":0},{"$f":"Timing!FA4","v":0},{"$f":"Timing!FB4","v":0},{"$f":"Timing!FC4","v":0},{"$f":"Timing!FD4","v":0},{"$f":"Timing!FE4","v":0},{"$f":"Timing!FF4","v":0},{"$f":"Timing!FG4","v":0},{"$f":"Timing!FH4","v":0},{"$f":"Timing!FI4","v":0},{"$f":"Timing!FJ4","v":0},{"$f":"Timing!FK4","v":0},{"$f":"Timing!FL4","v":0},{"$f":"Timing!FM4","v":0},{"$f":"Timing!FN4","v":0},{"$f":"Timing!FO4","v":0},{"$f":"Timing!FP4","v":0},{"$f":"Timing!FQ4","v":0},{"$f":"Timing!FR4","v":0},{"$f":"Timing!FS4","v":0},{"$f":"Timing!FT4","v":0},{"$f":"Timing!FU4","v":0}]
[null,null,null,"Construction Phase",null,{"$f":"Timing!F5","v":"2021-01-01"},{"$f":"Timing!G5","v":"2021-12-31"},null,null,{"$f":"Timing!K5","v":0},{"$f":"Timing!L5","v":0},{"$f":"Timing!M5","v":0},{"$f":"Timing!N5","v":0},{"$f":"Timing!O5","v":1},{"$f":"Timing!P5","v":1},{"$f":"Timing!Q5","v":1},{"$f":"Timing!R5","v":1},{"$f":"Timing!S5","v":0},{"$f":"Timing!T5","v":0},{"$f":"Timing!U5","v":0},{"$f":"Timing!V5","v":0},{"$f":"Timing!W5","v":0},{"$f":"Timing!X5","v":0},{"$f":"Timing!Y5","v":0},{"$f":"Timing!Z5","v":0},{"$f":"Timing!AA5","v":0},{"$f":"Timing!AB5","v":0},{"$f":"Timing!AC5","v":0},{"$f":"Timing!AD5","v":0},{"$f":"Timing!AE5","v":0},{"$f":"Timing!AF5","v":0},{"$f":"Timing!AG5","v":0},{"$f":"Timing!AH5","v":0},{"$f":"Timing!AI5","v":0},{"$f":"Timing!AJ5","v":0},{"$f":"Timing!AK5","v":0},{"$f":"Timing!AL5","v":0},{"$f":"Timing!AM5","v":0},{"$f":"Timing!AN5","v":0},{"$f":"Timing!AO5","v":0},{"$f":"Timing!AP5","v":0},{"$f":"Timing!AQ5","v":0},{"$f":"Timing!AR5","v":0},{"$f":"Timing!AS5","v":0},{"$f":"Timing!AT5","v":0},{"$f":"Timing!AU5","v":0},{"$f":"Timing!AV5","v":0},{"$f":"Timing!AW5","v":0},{"$f":"Timing!AX5","v":0},{"$f":"Timing!AY5","v":0},{"$f":"Timing!AZ5","v":0},{"$f":"Timing!BA5","v":0},{"$f":"Timing!BB5","v":0},{"$f":"Timing!BC5","v":0},{"$f":"Timing!BD5","v":0},{"$f":"Timing!BE5","v":0},{"$f":"Timing!BF5","v":0},{"$f":"Timing!BG5","v":0},{"$f":"Timing!BH5","v":0},{"$f":"Timing!BI5","v":0},{"$f":"Timing!BJ5","v":0},{"$f":"Timing!BK5","v":0},{"$f":"Timing!BL5","v":0},{"$f":"Timing!BM5","v":0},{"$f":"Timing!BN5","v":0},{"$f":"Timing!BO5","v":0},{"$f":"Timing!BP5","v":0},{"$f":"Timing!BQ5","v":0},{"$f":"Timing!BR5","v":0},{"$f":"Timing!BS5","v":0},{"$f":"Timing!BT5","v":0},{"$f":"Timing!BU5","v":0},{"$f":"Timing!BV5","v":0},{"$f":"Timing!BW5","v":0},{"$f":"Timing!BX5","v":0},{"$f":"Timing!BY5","v":0},{"$f":"Timing!BZ5","v":0},{"$f":"Timing!CA5","v":0},{"$f":"Timing!CB5","v":0},{"$f":"Timing!CC5","v":0},{"$f":"Timing!CD5","v":0},{"$f":"Timing!CE5","v":0},{"$f":"Timing!CF5","v":0},{"$f":"Timing!CG5","v":0},{"$f":"Timing!CH5","v":0},{"$f":"Timing!CI5","v":0},{"$f":"Timing!CJ5","v":0},{"$f":"Timing!CK5","v":0},{"$f":"Timing!CL5","v":0},{"$f":"Timing!CM5","v":0},{"$f":"Timing!CN5","v":0},{"$f":"Timing!CO5","v":0},{"$f":"Timing!CP5","v":0},{"$f":"Timing!CQ5","v":0},{"$f":"Timing!CR5","v":0},{"$f":"Timing!CS5","v":0},{"$f":"Timing!CT5","v":0},{"$f":"Timing!CU5","v":0},{"$f":"Timing!CV5","v":0},{"$f":"Timing!CW5","v":0},{"$f":"Timing!CX5","v":0},{"$f":"Timing!CY5","v":0},{"$f":"Timing!CZ5","v":0},{"$f":"Timing!DA5","v":0},{"$f":"Timing!DB5","v":0},{"$f":"Timing!DC5","v":0},{"$f":"Timing!DD5","v":0},{"$f":"Timing!DE5","v":0},{"$f":"Timing!DF5","v":0},{"$f":"Timing!DG5","v":0},{"$f":"Timing!DH5","v":0},{"$f":"Timing!DI5","v":0},{"$f":"Timing!DJ5","v":0},{"$f":"Timing!DK5","v":0},{"$f":"Timing!DL5","v":0},{"$f":"Timing!DM5","v":0},{"$f":"Timing!DN5","v":0},{"$f":"Timing!DO5","v":0},{"$f":"Timing!DP5","v":0},{"$f":"Timing!DQ5","v":0},{"$f":"Timing!DR5","v":0},{"$f":"Timing!DS5","v":0},{"$f":"Timing!DT5","v":0},{"$f":"Timing!DU5","v":0},{"$f":"Timing!DV5","v":0},{"$f":"Timing!DW5","v":0},{"$f":"Timing!DX5","v":0},{"$f":"Timing!DY5","v":0},{"$f":"Timing!DZ5","v":0},{"$f":"Timing!EA5","v":0},{"$f":"Timing!EB5","v":0},{"$f":"Timing!EC5","v":0},{"$f":"Timing!ED5","v":0},{"$f":"Timing!EE5","v":0},{"$f":"Timing!EF5","v":0},{"$f":"Timing!EG5","v":0},{"$f":"Timing!EH5","v":0},{"$f":"Timing!EI5","v":0},{"$f":"Timing!EJ5","v":0},{"$f":"Timing!EK5","v":0},{"$f":"Timing!EL5","v":0},{"$f":"Timing!EM5","v":0},{"$f":"Timing!EN5","v":0},{"$f":"Timing!EO5","v":0},{"$f":"Timing!EP5","v":0},{"$f":"Timing!EQ5","v":0},{"$f":"Timing!ER5","v":0},{"$f":"Timing!ES5","v":0},{"$f":"Timing!ET5","v":0},{"$f":"Timing!EU5","v":0},{"$f":"Timing!EV5","v":0},{"$f":"Timing!EW5","v":0},{"$f":"Timing!EX5","v":0},{"$f":"Timing!EY5","v":0},{"$f":"Timing!EZ5","v":0},{"$f":"Timing!FA5","v":0},{"$f":"Timing!FB5","v":0},{"$f":"Timing!FC5","v":0},{"$f":"Timing!FD5","v":0},{"$f":"Timing!FE5","v":0},{"$f":"Timing!FF5","v":0},{"$f":"Timing!FG5","v":0},{"$f":"Timing!FH5","v":0},{"$f":"Timing!FI5","v":0},{"$f":"Timing!FJ5","v":0},{"$f":"Timing!FK5","v":0},{"$f":"Timing!FL5","v":0},{"$f":"Timing!FM5","v":0},{"$f":"Timing!FN5","v":0},{"$f":"Timing!FO5","v":0},{"$f":"Timing!FP5","v":0},{"$f":"Timing!FQ5","v":0},{"$f":"Timing!FR5","v":0},{"$f":"Timing!FS5","v":0},{"$f":"Timing!FT5","v":0},{"$f":"Timing!FU5","v":0}]
[null,null,null,"Operation Phase",null,{"$f":"Timing!F6","v":"2022-01-01"},{"$f":"Timing!G6","v":"2056-12-31"},null,null,{"$f":"Timing!K6","v":0},{"$f":"Timing!L6","v":0},{"$f":"Timing!M6","v":0},{"$f":"Timing!N6","v":0},{"$f":"Timing!O6","v":0},{"$f":"Timing!P6","v":0},{"$f":"Timing!Q6","v":0},{"$f":"Timing!R6","v":0},{"$f":"Timing!S6","v":1},{"$f":"Timing!T6","v":1},{"$f":"Timing!U6","v":1},{"$f":"Timing!V6","v":1},{"$f":"Timing!W6","v":1},{"$f":"Timing!X6","v":1},{"$f":"Timing!Y6","v":1},{"$f":"Timing!Z6","v":1},{"$f":"Timing!AA6","v":1},{"$f":"Timing!AB6","v":1},{"$f":"Timing!AC6","v":1},{"$f":"Timing!AD6","v":1},{"$f":"Timing!AE6","v":1},{"$f":"Timing!AF6","v":1},{"$f":"Timing!AG6","v":1},{"$f":"Timing!AH6","v":1},{"$f":"Timing!AI6","v":1},{"$f":"Timing!AJ6","v":1},{"$f":"Timing!AK6","v":1},{"$f":"Timing!AL6","v":1},{"$f":"Timing!AM6","v":1},{"$f":"Timing!AN6","v":1},{"$f":"Timing!AO6","v":1},{"$f":"Timing!AP6","v":1},{"$f":"Timing!AQ6","v":1},{"$f":"Timing!AR6","v":1},{"$f":"Timing!AS6","v":1},{"$f":"Timing!AT6","v":1},{"$f":"Timing!AU6","v":1},{"$f":"Timing!AV6","v":1},{"$f":"Timing!AW6","v":1},{"$f":"Timing!AX6","v":1},{"$f":"Timing!AY6","v":1},{"$f":"Timing!AZ6","v":1},{"$f":"Timing!BA6","v":1},{"$f":"Timing!BB6","v":1},{"$f":"Timing!BC6","v":1},{"$f":"Timing!BD6","v":1},{"$f":"Timing!BE6","v":1},{"$f":"Timing!BF6","v":1},{"$f":"Timing!BG6","v":1},{"$f":"Timing!BH6","v":1},{"$f":"Timing!BI6","v":1},{"$f":"Timing!BJ6","v":1},{"$f":"Timing!BK6","v":1},{"$f":"Timing!BL6","v":1},{"$f":"Timing!BM6","v":1},{"$f":"Timing!BN6","v":1},{"$f":"Timing!BO6","v":1},{"$f":"Timing!BP6","v":1},{"$f":"Timing!BQ6","v":1},{"$f":"Timing!BR6","v":1},{"$f":"Timing!BS6","v":1},{"$f":"Timing!BT6","v":1},{"$f":"Timing!BU6","v":1},{"$f":"Timing!BV6","v":1},{"$f":"Timing!BW6","v":1},{"$f":"Timing!BX6","v":1},{"$f":"Timing!BY6","v":1},{"$f":"Timing!BZ6","v":1},{"$f":"Timing!CA6","v":1},{"$f":"Timing!CB6","v":1},{"$f":"Timing!CC6","v":1},{"$f":"Timing!CD6","v":1},{"$f":"Timing!CE6","v":1},{"$f":"Timing!CF6","v":1},{"$f":"Timing!CG6","v":1},{"$f":"Timing!CH6","v":1},{"$f":"Timing!CI6","v":1},{"$f":"Timing!CJ6","v":1},{"$f":"Timing!CK6","v":1},{"$f":"Timing!CL6","v":1},{"$f":"Timing!CM6","v":1},{"$f":"Timing!CN6","v":1},{"$f":"Timing!CO6","v":1},{"$f":"Timing!CP6","v":1},{"$f":"Timing!CQ6","v":1},{"$f":"Timing!CR6","v":1},{"$f":"Timing!CS6","v":1},{"$f":"Timing!CT6","v":1},{"$f":"Timing!CU6","v":1},{"$f":"Timing!CV6","v":1},{"$f":"Timing!CW6","v":1},{"$f":"Timing!CX6","v":1},{"$f":"Timing!CY6","v":1},{"$f":"Timing!CZ6","v":1},{"$f":"Timing!DA6","v":1},{"$f":"Timing!DB6","v":1},{"$f":"Timing!DC6","v":1},{"$f":"Timing!DD6","v":1},{"$f":"Timing!DE6","v":1},{"$f":"Timing!DF6","v":1},{"$f":"Timing!DG6","v":1},{"$f":"Timing!DH6","v":1},{"$f":"Timing!DI6","v":1},{"$f":"Timing!DJ6","v":1},{"$f":"Timing!DK6","v":1},{"$f":"Timing!DL6","v":1},{"$f":"Timing!DM6","v":1},{"$f":"Timing!DN6","v":1},{"$f":"Timing!DO6","v":1},{"$f":"Timing!DP6","v":1},{"$f":"Timing!DQ6","v":1},{"$f":"Timing!DR6","v":1},{"$f":"Timing!DS6","v":1},{"$f":"Timing!DT6","v":1},{"$f":"Timing!DU6","v":1},{"$f":"Timing!DV6","v":1},{"$f":"Timing!DW6","v":1},{"$f":"Timing!DX6","v":1},{"$f":"Timing!DY6","v":1},{"$f":"Timing!DZ6","v":1},{"$f":"Timing!EA6","v":1},{"$f":"Timing!EB6","v":1},{"$f":"Timing!EC6","v":1},{"$f":"Timing!ED6","v":1},{"$f":"Timing!EE6","v":1},{"$f":"Timing!EF6","v":1},{"$f":"Timing!EG6","v":1},{"$f":"Timing!EH6","v":1},{"$f":"Timing!EI6","v":1},{"$f":"Timing!EJ6","v":1},{"$f":"Timing!EK6","v":1},{"$f":"Timing!EL6","v":1},{"$f":"Timing!EM6","v":1},{"$f":"Timing!EN6","v":1},{"$f":"Timing!EO6","v":1},{"$f":"Timing!EP6","v":1},{"$f":"Timing!EQ6","v":1},{"$f":"Timing!ER6","v":1},{"$f":"Timing!ES6","v":1},{"$f":"Timing!ET6","v":1},{"$f":"Timing!EU6","v":1},{"$f":"Timing!EV6","v":1},{"$f":"Timing!EW6","v":1},{"$f":"Timing!EX6","v":1},{"$f":"Timing!EY6","v":1},{"$f":"Timing!EZ6","v":1},{"$f":"Timing!FA6","v":1},{"$f":"Timing!FB6","v":1},{"$f":"Timing!FC6","v":0},{"$f":"Timing!FD6","v":0},{"$f":"Timing!FE6","v":0},{"$f":"Timing!FF6","v":0},{"$f":"Timing!FG6","v":0},{"$f":"Timing!FH6","v":0},{"$f":"Timing!FI6","v":0},{"$f":"Timing!FJ6","v":0},{"$f":"Timing!FK6","v":0},{"$f":"Timing!FL6","v":0},{"$f":"Timing!FM6","v":0},{"$f":"Timing!FN6","v":0},{"$f":"Timing!FO6","v":0},{"$f":"Timing!FP6","v":0},{"$f":"Timing!FQ6","v":0},{"$f":"Timing!FR6","v":0},{"$f":"Timing!FS6","v":0},{"$f":"Timing!FT6","v":0},{"$f":"Timing!FU6","v":0}]
[]
[null,null,null,"Pre-flip period",null,null,null,null,null,{"$f":"Timing!K33","v":0},{"$f":"Timing!L33","v":0},{"$f":"Timing!M33","v":0},{"$f":"Timing!N33","v":0},{"$f":"Timing!O33","v":0},{"$f":"Timing!P33","v":0},{"$f":"Timing!Q33","v":0},{"$f":"Timing!R33","v":0},{"$f":"Timing!S33","v":1},{"$f":"Timing!T33","v":1},{"$f":"Timing!U33","v":1},{"$f":"Timing!V33","v":1},{"$f":"Timing!W33","v":1},{"$f":"Timing!X33","v":1},{"$f":"Timing!Y33","v":1},{"$f":"Timing!Z33","v":1},{"$f":"Timing!AA33","v":1},{"$f":"Timing!AB33","v":1},{"$f":"Timing!AC33","v":1},{"$f":"Timing!AD33","v":1},{"$f":"Timing!AE33","v":1},{"$f":"Timing!AF33","v":1},{"$f":"Timing!AG33","v":1},{"$f":"Timing!AH33","v":1},{"$f":"Timing!AI33","v":1},{"$f":"Timing!AJ33","v":1},{"$f":"Timing!AK33","v":1},{"$f":"Timing!AL33","v":1},{"$f":"Timing!AM33","v":0},{"$f":"Timing!AN33","v":0},{"$f":"Timing!AO33","v":0},{"$f":"Timing!AP33","v":0},{"$f":"Timing!AQ33","v":0},{"$f":"Timing!AR33","v":0},{"$f":"Timing!AS33","v":0},{"$f":"Timing!AT33","v":0},{"$f":"Timing!AU33","v":0},{"$f":"Timing!AV33","v":0},{"$f":"Timing!AW33","v":0},{"$f":"Timing!AX33","v":0},{"$f":"Timing!AY33","v":0},{"$f":"Timing!AZ33","v":0},{"$f":"Timing!BA33","v":0},{"$f":"Timing!BB33","v":0},{"$f":"Timing!BC33","v":0},{"$f":"Timing!BD33","v":0},{"$f":"Timing!BE33","v":0},{"$f":"Timing!BF33","v":0},{"$f":"Timing!BG33","v":0},{"$f":"Timing!BH33","v":0},{"$f":"Timing!BI33","v":0},{"$f":"Timing!BJ33","v":0},{"$f":"Timing!BK33","v":0},{"$f":"Timing!BL33","v":0},{"$f":"Timing!BM33","v":0},{"$f":"Timing!BN33","v":0},{"$f":"Timing!BO33","v":0},{"$f":"Timing!BP33","v":0},{"$f":"Timing!BQ33","v":0},{"$f":"Timing!BR33","v":0},{"$f":"Timing!BS33","v":0},{"$f":"Timing!BT33","v":0},{"$f":"Timing!BU33","v":0},{"$f":"Timing!BV33","v":0},{"$f":"Timing!BW33","v":0},{"$f":"Timing!BX33","v":0},{"$f":"Timing!BY33","v":0},{"$f":"Timing!BZ33","v":0},{"$f":"Timing!CA33","v":0},{"$f":"Timing!CB33","v":0},{"$f":"Timing!CC33","v":0},{"$f":"Timing!CD33","v":0},{"$f":"Timing!CE33","v":0},{"$f":"Timing!CF33","v":0},{"$f":"Timing!CG33","v":0},{"$f":"Timing!CH33","v":0},{"$f":"Timing!CI33","v":0},{"$f":"Timing!CJ33","v":0},{"$f":"Timing!CK33","v":0},{"$f":"Timing!CL33","v":0},{"$f":"Timing!CM33","v":0},{"$f":"Timing!CN33","v":0},{"$f":"Timing!CO33","v":0},{"$f":"Timing!CP33","v":0},{"$f":"Timing!CQ33","v":0},{"$f":"Timing!CR33","v":0},{"$f":"Timing!CS33","v":0},{"$f":"Timing!CT33","v":0},{"$f":"Timing!CU33","v":0},{"$f":"Timing!CV33","v":0},{"$f":"Timing!CW33","v":0},{"$f":"Timing!CX33","v":0},{"$f":"Timing!CY33","v":0},{"$f":"Timing!CZ33","v":0},{"$f":"Timing!DA33","v":0},{"$f":"Timing!DB33","v":0},{"$f":"Timing!DC33","v":0},{"$f":"Timing!DD33","v":0},{"$f":"Timing!DE33","v":0},{"$f":"Timing!DF33","v":0},{"$f":"Timing!DG33","v":0},{"$f":"Timing!DH33","v":0},{"$f":"Timing!DI33","v":0},{"$f":"Timing!DJ33","v":0},{"$f":"Timing!DK33","v":0},{"$f":"Timing!DL33","v":0},{"$f":"Timing!DM33","v":0},{"$f":"Timing!DN33","v":0},{"$f":"Timing!DO33","v":0},{"$f":"Timing!DP33","v":0},{"$f":"Timing!DQ33","v":0},{"$f":"Timing!DR33","v":0},{"$f":"Timing!DS33","v":0},{"$f":"Timing!DT33","v":0},{"$f":"Timing!DU33","v":0},{"$f":"Timing!DV33","v":0},{"$f":"Timing!DW33","v":0},{"$f":"Timing!DX33","v":0},{"$f":"Timing!DY33","v":0},{"$f":"Timing!DZ33","v":0},{"$f":"Timing!EA33","v":0},{"$f":"Timing!EB33","v":0},{"$f":"Timing!EC33","v":0},{"$f":"Timing!ED33","v":0},{"$f":"Timing!EE33","v":0},{"$f":"Timing!EF33","v":0},{"$f":"Timing!EG33","v":0},{"$f":"Timing!EH33","v":0},{"$f":"Timing!EI33","v":0},{"$f":"Timing!EJ33","v":0},{"$f":"Timing!EK33","v":0},{"$f":"Timing!EL33","v":0},{"$f":"Timing!EM33","v":0},{"$f":"Timing!EN33","v":0},{"$f":"Timing!EO33","v":0},{"$f":"Timing!EP33","v":0},{"$f":"Timing!EQ33","v":0},{"$f":"Timing!ER33","v":0},{"$f":"Timing!ES33","v":0},{"$f":"Timing!ET33","v":0},{"$f":"Timing!EU33","v":0},{"$f":"Timing!EV33","v":0},{"$f":"Timing!EW33","v":0},{"$f":"Timing!EX33","v":0},{"$f":"Timing!EY33","v":0},{"$f":"Timing!EZ33","v":0},{"$f":"Timing!FA33","v":0},{"$f":"Timing!FB33","v":0},{"$f":"Timing!FC33","v":0},{"$f":"Timing!FD33","v":0},{"$f":"Timing!FE33","v":0},{"$f":"Timing!FF33","v":0},{"$f":"Timing!FG33","v":0},{"$f":"Timing!FH33","v":0},{"$f":"Timing!FI33","v":0},{"$f":"Timing!FJ33","v":0},{"$f":"Timing!FK33","v":0},{"$f":"Timing!FL33","v":0},{"$f":"Timing!FM33","v":0},{"$f":"Timing!FN33","v":0},{"$f":"Timing!FO33","v":0},{"$f":"Timing!FP33","v":0},{"$f":"Timing!FQ33","v":0},{"$f":"Timing!FR33","v":0},{"$f":"Timing!FS33","v":0},{"$f":"Timing!FT33","v":0},{"$f":"Timing!FU33","v":0}]
[null,null,null,"Post-flip period",null,null,null,null,null,{"$f":"Timing!K34","v":0},{"$f":"Timing!L34","v":0},{"$f":"Timing!M34","v":0},{"$f":"Timing!N34","v":0},{"$f":"Timing!O34","v":0},{"$f":"Timing!P34","v":0},{"$f":"Timing!Q34","v":0},{"$f":"Timing!R34","v":0},{"$f":"Timing!S34","v":0},{"$f":"Timing!T34","v":0},{"$f":"Timing!U34","v":0},{"$f":"Timing!V34","v":0},{"$f":"Timing!W34","v":0},{"$f":"Timing!X34","v":0},{"$f":"Timing!Y34","v":0},{"$f":"Timing!Z34","v":0},{"$f":"Timing!AA34","v":0},{"$f":"Timing!AB34","v":0},{"$f":"Timing!AC34","v":0},{"$f":"Timing!AD34","v":0},{"$f":"Timing!AE34","v":0},{"$f":"Timing!AF34","v":0},{"$f":"Timing!AG34","v":0},{"$f":"Timing!AH34","v":0},{"$f":"Timing!AI34","v":0},{"$f":"Timing!AJ34","v":0},{"$f":"Timing!AK34","v":0},{"$f":"Timing!AL34","v":0},{"$f":"Timing!AM34","v":1},{"$f":"Timing!AN34","v":1},{"$f":"Timing!AO34","v":1},{"$f":"Timing!AP34","v":1},{"$f":"Timing!AQ34","v":1},{"$f":"Timing!AR34","v":1},{"$f":"Timing!AS34","v":1},{"$f":"Timing!AT34","v":1},{"$f":"Timing!AU34","v":1},{"$f":"Timing!AV34","v":1},{"$f":"Timing!AW34","v":1},{"$f":"Timing!AX34","v":1},{"$f":"Timing!AY34","v":1},{"$f":"Timing!AZ34","v":1},{"$f":"Timing!BA34","v":1},{"$f":"Timing!BB34","v":1},{"$f":"Timing!BC34","v":1},{"$f":"Timing!BD34","v":1},{"$f":"Timing!BE34","v":1},{"$f":"Timing!BF34","v":1},{"$f":"Timing!BG34","v":1},{"$f":"Timing!BH34","v":1},{"$f":"Timing!BI34","v":1},{"$f":"Timing!BJ34","v":1},{"$f":"Timing!BK34","v":1},{"$f":"Timing!BL34","v":1},{"$f":"Timing!BM34","v":1},{"$f":"Timing!BN34","v":1},{"$f":"Timing!BO34","v":1},{"$f":"Timing!BP34","v":1},{"$f":"Timing!BQ34","v":1},{"$f":"Timing!BR34","v":1},{"$f":"Timing!BS34","v":1},{"$f":"Timing!BT34","v":1},{"$f":"Timing!BU34","v":1},{"$f":"Timing!BV34","v":1},{"$f":"Timing!BW34","v":1},{"$f":"Timing!BX34","v":1},{"$f":"Timing!BY34","v":1},{"$f":"Timing!BZ34","v":1},{"$f":"Timing!CA34","v":1},{"$f":"Timing!CB34","v":1},{"$f":"Timing!CC34","v":1},{"$f":"Timing!CD34","v":1},{"$f":"Timing!CE34","v":1},{"$f":"Timing!CF34","v":1},{"$f":"Timing!CG34","v":1},{"$f":"Timing!CH34","v":1},{"$f":"Timing!CI34","v":1},{"$f":"Timing!CJ34","v":1},{"$f":"Timing!CK34","v":1},{"$f":"Timing!CL34","v":1},{"$f":"Timing!CM34","v":1},{"$f":"Timing!CN34","v":1},{"$f":"Timing!CO34","v":1},{"$f":"Timing!CP34","v":1},{"$f":"Timing!CQ34","v":1},{"$f":"Timing!CR34","v":1},{"$f":"Timing!CS34","v":1},{"$f":"Timing!CT34","v":1},{"$f":"Timing!CU34","v":1},{"$f":"Timing!CV34","v":1},{"$f":"Timing!CW34","v":1},{"$f":"Timing!CX34","v":1},{"$f":"Timing!CY34","v":1},{"$f":"Timing!CZ34","v":1},{"$f":"Timing!DA34","v":1},{"$f":"Timing!DB34","v":1},{"$f":"Timing!DC34","v":1},{"$f":"Timing!DD34","v":1},{"$f":"Timing!DE34","v":1},{"$f":"Timing!DF34","v":1},{"$f":"Timing!DG34","v":1},{"$f":"Timing!DH34","v":1},{"$f":"Timing!DI34","v":1},{"$f":"Timing!DJ34","v":1},{"$f":"Timing!DK34","v":1},{"$f":"Timing!DL34","v":1},{"$f":"Timing!DM34","v":1},{"$f":"Timing!DN34","v":1},{"$f":"Timing!DO34","v":1},{"$f":"Timing!DP34","v":1},{"$f":"Timing!DQ34","v":1},{"$f":"Timing!DR34","v":1},{"$f":"Timing!DS34","v":1},{"$f":"Timing!DT34","v":1},{"$f":"Timing!DU34","v":1},{"$f":"Timing!DV34","v":1},{"$f":"Timing!DW34","v":1},{"$f":"Timing!DX34","v":1},{"$f":"Timing!DY34","v":1},{"$f":"Timing!DZ34","v":1},{"$f":"Timing!EA34","v":1},{"$f":"Timing!EB34","v":1},{"$f":"Timing!EC34","v":1},{"$f":"Timing!ED34","v":1},{"$f":"Timing!EE34","v":1},{"$f":"Timing!EF34","v":1},{"$f":"Timing!EG34","v":1},{"$f":"Timing!EH34","v":1},{"$f":"Timing!EI34","v":1},{"$f":"Timing!EJ34","v":1},{"$f":"Timing!EK34","v":1},{"$f":"Timing!EL34","v":1},{"$f":"Timing!EM34","v":1},{"$f":"Timing!EN34","v":1},{"$f":"Timing!EO34","v":1},{"$f":"Timing!EP34","v":1},{"$f":"Timing!EQ34","v":1},{"$f":"Timing!ER34","v":1},{"$f":"Timing!ES34","v":1},{"$f":"Timing!ET34","v":1},{"$f":"Timing!EU34","v":1},{"$f":"Timing!EV34","v":1},{"$f":"Timing!EW34","v":1},{"$f":"Timing!EX34","v":1},{"$f":"Timing!EY34","v":1},{"$f":"Timing!EZ34","v":1},{"$f":"Timing!FA34","v":1},{"$f":"Timing!FB34","v":1},{"$f":"Timing!FC34","v":0},{"$f":"Timing!FD34","v":0},{"$f":"Timing!FE34","v":0},{"$f":"Timing!FF34","v":0},{"$f":"Timing!FG34","v":0},{"$f":"Timing!FH34","v":0},{"$f":"Timing!FI34","v":0},{"$f":"Timing!FJ34","v":0},{"$f":"Timing!FK34","v":0},{"$f":"Timing!FL34","v":0},{"$f":"Timing!FM34","v":0},{"$f":"Timing!FN34","v":0},{"$f":"Timing!FO34","v":0},{"$f":"Timing!FP34","v":0},{"$f":"Timing!FQ34","v":0},{"$f":"Timing!FR34","v":0},{"$f":"Timing!FS34","v":0},{"$f":"Timing!FT34","v":0},{"$f":"Timing!FU34","v":0}]
[]
[null,"Transferred Data"]
[null,null,"Development Costs",null,null,null,null,{"$f":"SUM(I12:XFD12)","v":0},null,{"$f":"'Partnership Pre-tax Cash Flow'!I113","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!J113","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!K113","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!L113","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!M113","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!N113","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!O113","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!P113","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!Q113","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!R113","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!S113","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!T113","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!U113","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!V113","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!W113","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!X113","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!Y113","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!Z113","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!AA113","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!AB113","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!AC113","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!AD113","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!AE113","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!AF113","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!AG113","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!AH113","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!AI113","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!AJ113","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!AK113","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!AL113","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!AM113","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!AN113","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!AO113","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!AP113","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!AQ113","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!AR113","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!AS113","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!AT113","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!AU113","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!AV113","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!AW113","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!AX113","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!AY113","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!AZ113","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!BA113","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!BB113","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!BC113","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!BD113","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!BE113","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!BF113","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!BG113","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!BH113","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!BI113","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!BJ113","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!BK113","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!BL113","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!BM113","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!BN113","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!BO113","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!BP113","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!BQ113","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!BR113","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!BS113","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!BT113","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!BU113","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!BV113","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!BW113","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!BX113","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!BY113","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!BZ113","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!CA113","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!CB113","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!CC113","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!CD113","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!CE113","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!CF113","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!CG113","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!CH113","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!CI113","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!CJ113","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!CK113","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!CL113","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!CM113","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!CN113","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!CO113","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!CP113","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!CQ113","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!CR113","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!CS113","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!CT113","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!CU113","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!CV113","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!CW113","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!CX113","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!CY113","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!CZ113","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!DA113","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!DB113","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!DC113","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!DD113","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!DE113","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!DF113","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!DG113","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!DH113","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!DI113","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!DJ113","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!DK113","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!DL113","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!DM113","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!DN113","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!DO113","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!DP113","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!DQ113","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!DR113","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!DS113","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!DT113","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!DU113","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!DV113","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!DW113","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!DX113","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!DY113","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!DZ113","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!EA113","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!EB113","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!EC113","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!ED113","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!EE113","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!EF113","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!EG113","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!EH113","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!EI113","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!EJ113","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!EK113","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!EL113","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!EM113","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!EN113","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!EO113","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!EP113","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!EQ113","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!ER113","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!ES113","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!ET113","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!EU113","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!EV113","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!EW113","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!EX113","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!EY113","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!EZ113","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!FA113","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!FB113","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!FC113","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!FD113","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!FE113","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!FF113","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!FG113","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!FH113","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!FI113","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!FJ113","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!FK113","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!FL113","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!FM113","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!FN113","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!FO113","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!FP113","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!FQ113","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!FR113","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!FS113","v":0}]
[null,null,"Capital Expenditures",null,null,null,null,{"$f":"SUM(I13:XFD13)","v":292950},null,{"$f":"'Partnership Pre-tax Cash Flow'!I121","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!J121","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!K121","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!L121","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!M121","v":73237.5},{"$f":"'Partnership Pre-tax Cash Flow'!N121","v":73237.5},{"$f":"'Partnership Pre-tax Cash Flow'!O121","v":73237.5},{"$f":"'Partnership Pre-tax Cash Flow'!P121","v":73237.5},{"$f":"'Partnership Pre-tax Cash Flow'!Q121","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!R121","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!S121","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!T121","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!U121","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!V121","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!W121","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!X121","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!Y121","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!Z121","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!AA121","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!AB121","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!AC121","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!AD121","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!AE121","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!AF121","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!AG121","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!AH121","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!AI121","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!AJ121","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!AK121","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!AL121","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!AM121","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!AN121","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!AO121","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!AP121","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!AQ121","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!AR121","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!AS121","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!AT121","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!AU121","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!AV121","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!AW121","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!AX121","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!AY121","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!AZ121","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!BA121","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!BB121","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!BC121","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!BD121","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!BE121","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!BF121","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!BG121","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!BH121","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!BI121","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!BJ121","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!BK121","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!BL121","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!BM121","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!BN121","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!BO121","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!BP121","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!BQ121","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!BR121","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!BS121","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!BT121","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!BU121","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!BV121","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!BW121","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!BX121","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!BY121","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!BZ121","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!CA121","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!CB121","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!CC121","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!CD121","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!CE121","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!CF121","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!CG121","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!CH121","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!CI121","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!CJ121","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!CK121","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!CL121","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!CM121","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!CN121","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!CO121","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!CP121","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!CQ121","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!CR121","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!CS121","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!CT121","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!CU121","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!CV121","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!CW121","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!CX121","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!CY121","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!CZ121","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!DA121","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!DB121","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!DC121","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!DD121","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!DE121","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!DF121","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!DG121","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!DH121","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!DI121","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!DJ121","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!DK121","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!DL121","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!DM121","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!DN121","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!DO121","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!DP121","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!DQ121","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!DR121","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!DS121","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!DT121","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!DU121","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!DV121","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!DW121","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!DX121","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!DY121","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!DZ121","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!EA121","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!EB121","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!EC121","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!ED121","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!EE121","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!EF121","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!EG121","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!EH121","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!EI121","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!EJ121","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!EK121","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!EL121","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!EM121","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!EN121","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!EO121","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!EP121","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!EQ121","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!ER121","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!ES121","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!ET121","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!EU121","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!EV121","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!EW121","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!EX121","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!EY121","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!EZ121","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!FA121","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!FB121","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!FC121","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!FD121","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!FE121","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!FF121","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!FG121","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!FH121","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!FI121","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!FJ121","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!FK121","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!FL121","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!FM121","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!FN121","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!FO121","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!FP121","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!FQ121","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!FR121","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!FS121","v":0}]
[null,null,"Total",null,null,null,null,292950,null,{"$f":"SUM(J12:J13)","v":0},{"$f":"SUM(K12:K13)","v":0},0,0,73237.5,73237.5,73237.5,73237.5,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BW12:BW13)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(EI12:EI13)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Tax Equity Funding",null,null,null,null,{"$f":"-'Allocation to partners'!I69","v":0}]
[null,null,"Sponsor Funding",null,null,null,null,{"$f":"'Allocation to partners'!I31","v":0}]
[]
[null,null,"Debt from P50",null,null,null,null,{"$f":"'Back Leverage Debt sizing'!E41","v":0}]
[null,null,"Debt from P90",null,null,null,null,{"$f":"'Back Leverage Debt sizing'!E69","v":135026.07751647464}]
[null,null,"Debt Applied",null,null,null,null,{"$f":"MIN(H20,H19)","v":0}]
[]
[]
[null,null,"Tax Equity Bridge Spread",null,null,null,null,{"$f":"'Inputs - Financing'!F43","v":1.2500000000000001E-2}]
[null,null,"Tax Equity Bridge Commitment Fee (% p.a.)",null,null,null,null,{"$f":"'Inputs - Financing'!F73","v":5.0000000000000001E-3}]
[null,null,"Minimum Equity",null,null,null,null,0.15]
[]
[null,"TE Partner Sources and Uses Summary"]
[null,null,"Uses of Funds",null,null,null,null,null,null,"Applied","Fixed TE","Computed TE","Diference"]
[null,null,null,"TE Partner Contributions",null,null,null,{"$f":"H16","v":0},null,{"$f":"K30","v":132904.79999999999},132904.79999999999,{"$f":"H30","v":0},{"$f":"K30-L30","v":132904.79999999999}]
[null,null,null,"TE IDC",null,null,null,{"$f":"J31","v":3073.7662370771654},null,{"$f":"K31","v":3073.7662370771654},3073.7662370771654,{"$f":"H44","v":0},{"$f":"K31-L31","v":3073.7662370771654}]
[null,null,null,"TE Fees - Up-Front",null,null,null,{"$f":"J32","v":1646.9988417661696},null,1646.9988417661696,1646.9988417661696,{"$f":"H45","v":68.754341766169929},1578.2444999999996]
[null,null,null,"TE Fees - Commitment",null,null,null,1069.0742277815004,null,1069.0742277815004,1069.0742277815004,{"$f":"H46","v":55.003473412935939},1014.0707543685645]
[null,null,null,"Total TE Uses",null,null,null,{"$f":"SUM(H30:H33)","v":5789.8393066248354},null,138541.7355196343,138541.7355196343,{"$f":"SUM(L30:L33)","v":123.75781517910588},{"$f":"SUM(M30:M33)","v":138570.8814914457},"TE Diff"]
[]
[null,null,"Sources of Funds"]
[null,null,null,"TE Bridge Loan",null,{"$f":"'Inputs - Financing'!F36","v":0.95},null,{"$f":"F37*H34","v":5500.3473412935937}]
[null,null,null,"TE Equity Contribution",null,{"$f":"1-F37","v":5.0000000000000044E-2},null,{"$f":"H34*F38","v":289.49196533124206}]
[null,null,null,"Total TE Sources",null,null,null,{"$f":"SUM(H37:H38)","v":5789.8393066248354}]
[]
[null,"TE Partner Period by Period"]
[null,null,"Funding Requirements"]
[null,null,null,"TE Partner Contributions",null,null,null,{"$f":"SUM(I43:XFD43)","v":0},null,{"$f":"'Allocation to partners'!J29","v":0},{"$f":"'Allocation to partners'!K29","v":0},{"$f":"'Allocation to partners'!L29","v":0},{"$f":"'Allocation to partners'!M29","v":0},{"$f":"'Allocation to partners'!N29","v":0},{"$f":"'Allocation to partners'!O29","v":0},{"$f":"'Allocation to partners'!P29","v":0},{"$f":"'Allocation to partners'!Q29","v":0},{"$f":"'Allocation to partners'!R29","v":0},{"$f":"'Allocation to partners'!S29","v":0},{"$f":"'Allocation to partners'!T29","v":0},{"$f":"'Allocation to partners'!U29","v":0},{"$f":"'Allocation to partners'!V29","v":0},{"$f":"'Allocation to partners'!W29","v":0},{"$f":"'Allocation to partners'!X29","v":0},{"$f":"'Allocation to partners'!Y29","v":0},{"$f":"'Allocation to partners'!Z29","v":0},{"$f":"'Allocation to partners'!AA29","v":0},{"$f":"'Allocation to partners'!AB29","v":0},{"$f":"'Allocation to partners'!AC29","v":0},{"$f":"'Allocation to partners'!AD29","v":0},{"$f":"'Allocation to partners'!AE29","v":0},{"$f":"'Allocation to partners'!AF29","v":0},{"$f":"'Allocation to partners'!AG29","v":0},{"$f":"'Allocation to partners'!AH29","v":0},{"$f":"'Allocation to partners'!AI29","v":0},{"$f":"'Allocation to partners'!AJ29","v":0},{"$f":"'Allocation to partners'!AK29","v":0},{"$f":"'Allocation to partners'!AL29","v":0},{"$f":"'Allocation to partners'!AM29","v":0},{"$f":"'Allocation to partners'!AN29","v":0},{"$f":"'Allocation to partners'!AO29","v":0},{"$f":"'Allocation to partners'!AP29","v":0},{"$f":"'Allocation to partners'!AQ29","v":0},{"$f":"'Allocation to partners'!AR29","v":0},{"$f":"'Allocation to partners'!AS29","v":0},{"$f":"'Allocation to partners'!AT29","v":0},{"$f":"'Allocation to partners'!AU29","v":0},{"$f":"'Allocation to partners'!AV29","v":0},{"$f":"'Allocation to partners'!AW29","v":0},{"$f":"'Allocation to partners'!AX29","v":0},{"$f":"'Allocation to partners'!AY29","v":0},{"$f":"'Allocation to partners'!AZ29","v":0},{"$f":"'Allocation to partners'!BA29","v":0},{"$f":"'Allocation to partners'!BB29","v":0},{"$f":"'Allocation to partners'!BC29","v":0},{"$f":"'Allocation to partners'!BD29","v":0},{"$f":"'Allocation to partners'!BE29","v":0},{"$f":"'Allocation to partners'!BF29","v":0},{"$f":"'Allocation to partners'!BG29","v":0},{"$f":"'Allocation to partners'!BH29","v":0},{"$f":"'Allocation to partners'!BI29","v":0},{"$f":"'Allocation to partners'!BJ29","v":0},{"$f":"'Allocation to partners'!BK29","v":0},{"$f":"'Allocation to partners'!BL29","v":0},{"$f":"'Allocation to partners'!BM29","v":0},{"$f":"'Allocation to partners'!BN29","v":0},{"$f":"'Allocation to partners'!BO29","v":0},{"$f":"'Allocation to partners'!BP29","v":0},{"$f":"'Allocation to partners'!BQ29","v":0},{"$f":"'Allocation to partners'!BR29","v":0},{"$f":"'Allocation to partners'!BS29","v":0},{"$f":"'Allocation to partners'!BT29","v":0},{"$f":"'Allocation to partners'!BU29","v":0},{"$f":"'Allocation to partners'!BV29","v":0},{"$f":"'Allocation to partners'!BW29","v":0},{"$f":"'Allocation to partners'!BX29","v":0},{"$f":"'Allocation to partners'!BY29","v":0},{"$f":"'Allocation to partners'!BZ29","v":0},{"$f":"'Allocation to partners'!CA29","v":0},{"$f":"'Allocation to partners'!CB29","v":0},{"$f":"'Allocation to partners'!CC29","v":0},{"$f":"'Allocation to partners'!CD29","v":0},{"$f":"'Allocation to partners'!CE29","v":0},{"$f":"'Allocation to partners'!CF29","v":0},{"$f":"'Allocation to partners'!CG29","v":0},{"$f":"'Allocation to partners'!CH29","v":0},{"$f":"'Allocation to partners'!CI29","v":0},{"$f":"'Allocation to partners'!CJ29","v":0},{"$f":"'Allocation to partners'!CK29","v":0},{"$f":"'Allocation to partners'!CL29","v":0},{"$f":"'Allocation to partners'!CM29","v":0},{"$f":"'Allocation to partners'!CN29","v":0},{"$f":"'Allocation to partners'!CO29","v":0},{"$f":"'Allocation to partners'!CP29","v":0},{"$f":"'Allocation to partners'!CQ29","v":0},{"$f":"'Allocation to partners'!CR29","v":0},{"$f":"'Allocation to partners'!CS29","v":0},{"$f":"'Allocation to partners'!CT29","v":0},{"$f":"'Allocation to partners'!CU29","v":0},{"$f":"'Allocation to partners'!CV29","v":0},{"$f":"'Allocation to partners'!CW29","v":0},{"$f":"'Allocation to partners'!CX29","v":0},{"$f":"'Allocation to partners'!CY29","v":0},{"$f":"'Allocation to partners'!CZ29","v":0},{"$f":"'Allocation to partners'!DA29","v":0},{"$f":"'Allocation to partners'!DB29","v":0},{"$f":"'Allocation to partners'!DC29","v":0},{"$f":"'Allocation to partners'!DD29","v":0},{"$f":"'Allocation to partners'!DE29","v":0},{"$f":"'Allocation to partners'!DF29","v":0},{"$f":"'Allocation to partners'!DG29","v":0},{"$f":"'Allocation to partners'!DH29","v":0},{"$f":"'Allocation to partners'!DI29","v":0},{"$f":"'Allocation to partners'!DJ29","v":0},{"$f":"'Allocation to partners'!DK29","v":0},{"$f":"'Allocation to partners'!DL29","v":0},{"$f":"'Allocation to partners'!DM29","v":0},{"$f":"'Allocation to partners'!DN29","v":0},{"$f":"'Allocation to partners'!DO29","v":0},{"$f":"'Allocation to partners'!DP29","v":0},{"$f":"'Allocation to partners'!DQ29","v":0},{"$f":"'Allocation to partners'!DR29","v":0},{"$f":"'Allocation to partners'!DS29","v":0},{"$f":"'Allocation to partners'!DT29","v":0},{"$f":"'Allocation to partners'!DU29","v":0},{"$f":"'Allocation to partners'!DV29","v":0},{"$f":"'Allocation to partners'!DW29","v":0},{"$f":"'Allocation to partners'!DX29","v":0},{"$f":"'Allocation to partners'!DY29","v":0},{"$f":"'Allocation to partners'!DZ29","v":0},{"$f":"'Allocation to partners'!EA29","v":0},{"$f":"'Allocation to partners'!EB29","v":0},{"$f":"'Allocation to partners'!EC29","v":0},{"$f":"'Allocation to partners'!ED29","v":0},{"$f":"'Allocation to partners'!EE29","v":0},{"$f":"'Allocation to partners'!EF29","v":0},{"$f":"'Allocation to partners'!EG29","v":0},{"$f":"'Allocation to partners'!EH29","v":0},{"$f":"'Allocation to partners'!EI29","v":0},{"$f":"'Allocation to partners'!EJ29","v":0},{"$f":"'Allocation to partners'!EK29","v":0},{"$f":"'Allocation to partners'!EL29","v":0},{"$f":"'Allocation to partners'!EM29","v":0},{"$f":"'Allocation to partners'!EN29","v":0},{"$f":"'Allocation to partners'!EO29","v":0},{"$f":"'Allocation to partners'!EP29","v":0},{"$f":"'Allocation to partners'!EQ29","v":0},{"$f":"'Allocation to partners'!ER29","v":0},{"$f":"'Allocation to partners'!ES29","v":0},{"$f":"'Allocation to partners'!ET29","v":0},{"$f":"'Allocation to partners'!EU29","v":0},{"$f":"'Allocation to partners'!EV29","v":0},{"$f":"'Allocation to partners'!EW29","v":0},{"$f":"'Allocation to partners'!EX29","v":0},{"$f":"'Allocation to partners'!EY29","v":0},{"$f":"'Allocation to partners'!EZ29","v":0},{"$f":"'Allocation to partners'!FA29","v":0},{"$f":"'Allocation to partners'!FB29","v":0},{"$f":"'Allocation to partners'!FC29","v":0},{"$f":"'Allocation to partners'!FD29","v":0},{"$f":"'Allocation to partners'!FE29","v":0},{"$f":"'Allocation to partners'!FF29","v":0},{"$f":"'Allocation to partners'!FG29","v":0},{"$f":"'Allocation to partners'!FH29","v":0},{"$f":"'Allocation to partners'!FI29","v":0},{"$f":"'Allocation to partners'!FJ29","v":0},{"$f":"'Allocation to partners'!FK29","v":0},{"$f":"'Allocation to partners'!FL29","v":0},{"$f":"'Allocation to partners'!FM29","v":0},{"$f":"'Allocation to partners'!FN29","v":0},{"$f":"'Allocation to partners'!FO29","v":0},{"$f":"'Allocation to partners'!FP29","v":0},{"$f":"'Allocation to partners'!FQ29","v":0},{"$f":"'Allocation to partners'!FR29","v":0},{"$f":"'Allocation to partners'!FS29","v":0},{"$f":"'Allocation to partners'!FT29","v":0}]
[null,null,null,"TE IDC",null,null,null,{"$f":"SUM(I44:XFD44)","v":0},null,{"$f":"J71","v":0},{"$f":"K71","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BW71","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EI71","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"TE Fees - Up-Front",null,null,null,68.754341766169929,null,{"$f":"J76","v":68.754341766169929},{"$f":"K76","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BW76","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EI76","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"TE Fees - Commitment",null,null,null,55.003473412935939,null,{"$f":"J82","v":6.8754341766169924},{"$f":"K82","v":6.8754341766169924},6.8754341766169924,6.8754341766169924,6.8754341766169924,6.8754341766169924,6.8754341766169924,6.8754341766169924,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BW82","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EI82","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Total TE Funding Requirement",null,null,null,123.75781517910586,null,{"$f":"SUM(J43:J46)","v":75.629775942786921},{"$f":"SUM(K43:K46)","v":6.8754341766169924},6.8754341766169924,6.8754341766169924,6.8754341766169924,6.8754341766169924,6.8754341766169924,6.8754341766169924,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BW43:BW46)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(EI43:EI46)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"TE Up-front Equity"]
[null,null,null,"TE Equity Commitment",null,{"$f":"H38","v":289.49196533124206},null,null,null,{"$f":"$F$50","v":289.49196533124206},289.49196533124206,289.49196533124206,289.49196533124206,289.49196533124206,289.49196533124206,289.49196533124206,289.49196533124206,289.49196533124206,289.49196533124206,289.49196533124206,289.49196533124206,289.49196533124206,289.49196533124206,289.49196533124206,289.49196533124206,289.49196533124206,289.49196533124206,289.49196533124206,289.49196533124206,289.49196533124206,289.49196533124206,289.49196533124206,289.49196533124206,289.49196533124206,289.49196533124206,289.49196533124206,289.49196533124206,289.49196533124206,289.49196533124206,289.49196533124206,289.49196533124206,{"$f":"$F$50","v":289.49196533124206},289.49196533124206,289.49196533124206,289.49196533124206,289.49196533124206,289.49196533124206,289.49196533124206,289.49196533124206,289.49196533124206,289.49196533124206,289.49196533124206,289.49196533124206,289.49196533124206,289.49196533124206,289.49196533124206,289.49196533124206,289.49196533124206,289.49196533124206,289.49196533124206,289.49196533124206,289.49196533124206,289.49196533124206,289.49196533124206,289.49196533124206,289.49196533124206,289.49196533124206,289.49196533124206,289.49196533124206,289.49196533124206,289.49196533124206,289.49196533124206,289.49196533124206,{"$f":"$F$50","v":289.49196533124206},289.49196533124206,289.49196533124206,289.49196533124206,289.49196533124206,289.49196533124206,289.49196533124206,289.49196533124206,289.49196533124206,289.49196533124206,289.49196533124206,289.49196533124206,289.49196533124206,289.49196533124206,289.49196533124206,289.49196533124206,289.49196533124206,289.49196533124206,289.49196533124206,289.49196533124206,289.49196533124206,289.49196533124206,289.49196533124206,289.49196533124206,289.49196533124206,289.49196533124206,289.49196533124206,289.49196533124206,289.49196533124206,289.49196533124206,289.49196533124206,289.49196533124206,{"$f":"$F$50","v":289.49196533124206},289.49196533124206,289.49196533124206,289.49196533124206,289.49196533124206,289.49196533124206,289.49196533124206,289.49196533124206,289.49196533124206,289.49196533124206,289.49196533124206,289.49196533124206,289.49196533124206,289.49196533124206,289.49196533124206,289.49196533124206,289.49196533124206,289.49196533124206,289.49196533124206,289.49196533124206,289.49196533124206,289.49196533124206,289.49196533124206,289.49196533124206,289.49196533124206,289.49196533124206,289.49196533124206,289.49196533124206,289.49196533124206,289.49196533124206,289.49196533124206,289.49196533124206,{"$f":"$F$50","v":289.49196533124206},289.49196533124206,289.49196533124206,289.49196533124206,289.49196533124206,289.49196533124206,289.49196533124206,289.49196533124206,289.49196533124206,289.49196533124206,289.49196533124206,289.49196533124206,289.49196533124206,289.49196533124206,289.49196533124206,289.49196533124206,289.49196533124206,289.49196533124206,289.49196533124206,289.49196533124206,289.49196533124206,289.49196533124206,289.49196533124206,289.49196533124206,289.49196533124206,289.49196533124206,289.49196533124206,289.49196533124206,289.49196533124206,289.49196533124206,289.49196533124206,289.49196533124206,{"$f":"$F$50","v":289.49196533124206},289.49196533124206,289.49196533124206,289.49196533124206,289.49196533124206,289.49196533124206,289.49196533124206]
[null,null,null,"Less: Aready Commited",null,null,null,null,null,{"$f":"J54","v":0},{"$f":"K54","v":75.629775942786921},82.505210119403912,89.380644296020904,96.256078472637896,103.13151264925489,110.00694682587188,116.88238100248887,123.75781517910586,123.75781517910586,123.75781517910586,123.75781517910586,123.75781517910586,123.75781517910586,123.75781517910586,123.75781517910586,123.75781517910586,123.75781517910586,123.75781517910586,123.75781517910586,123.75781517910586,123.75781517910586,123.75781517910586,123.75781517910586,123.75781517910586,123.75781517910586,123.75781517910586,123.75781517910586,123.75781517910586,123.75781517910586,123.75781517910586,123.75781517910586,123.75781517910586,123.75781517910586,123.75781517910586,123.75781517910586,123.75781517910586,123.75781517910586,123.75781517910586,123.75781517910586,123.75781517910586,123.75781517910586,123.75781517910586,123.75781517910586,123.75781517910586,123.75781517910586,123.75781517910586,123.75781517910586,123.75781517910586,123.75781517910586,123.75781517910586,123.75781517910586,123.75781517910586,123.75781517910586,123.75781517910586,123.75781517910586,123.75781517910586,123.75781517910586,123.75781517910586,123.75781517910586,123.75781517910586,123.75781517910586,123.75781517910586,123.75781517910586,123.75781517910586,{"$f":"BW54","v":123.75781517910586},123.75781517910586,123.75781517910586,123.75781517910586,123.75781517910586,123.75781517910586,123.75781517910586,123.75781517910586,123.75781517910586,123.75781517910586,123.75781517910586,123.75781517910586,123.75781517910586,123.75781517910586,123.75781517910586,123.75781517910586,123.75781517910586,123.75781517910586,123.75781517910586,123.75781517910586,123.75781517910586,123.75781517910586,123.75781517910586,123.75781517910586,123.75781517910586,123.75781517910586,123.75781517910586,123.75781517910586,123.75781517910586,123.75781517910586,123.75781517910586,123.75781517910586,123.75781517910586,123.75781517910586,123.75781517910586,123.75781517910586,123.75781517910586,123.75781517910586,123.75781517910586,123.75781517910586,123.75781517910586,123.75781517910586,123.75781517910586,123.75781517910586,123.75781517910586,123.75781517910586,123.75781517910586,123.75781517910586,123.75781517910586,123.75781517910586,123.75781517910586,123.75781517910586,123.75781517910586,123.75781517910586,123.75781517910586,123.75781517910586,123.75781517910586,123.75781517910586,123.75781517910586,123.75781517910586,123.75781517910586,123.75781517910586,123.75781517910586,123.75781517910586,{"$f":"EI54","v":123.75781517910586},123.75781517910586,123.75781517910586,123.75781517910586,123.75781517910586,123.75781517910586,123.75781517910586,123.75781517910586,123.75781517910586,123.75781517910586,123.75781517910586,123.75781517910586,123.75781517910586,123.75781517910586,123.75781517910586,123.75781517910586,123.75781517910586,123.75781517910586,123.75781517910586,123.75781517910586,123.75781517910586,123.75781517910586,123.75781517910586,123.75781517910586,123.75781517910586,123.75781517910586,123.75781517910586,123.75781517910586,123.75781517910586,123.75781517910586,123.75781517910586,123.75781517910586,123.75781517910586,123.75781517910586,123.75781517910586,123.75781517910586,123.75781517910586,123.75781517910586]
[null,null,null,"Remaining Commitment",null,null,null,null,null,{"$f":"J50-J51","v":289.49196533124206},{"$f":"K50-K51","v":213.86218938845514},206.98675521183816,200.11132103522115,193.23588685860415,186.36045268198717,179.48501850537019,172.60958432875319,165.73415015213618,165.73415015213618,165.73415015213618,165.73415015213618,165.73415015213618,165.73415015213618,165.73415015213618,165.73415015213618,165.73415015213618,165.73415015213618,165.73415015213618,165.73415015213618,165.73415015213618,165.73415015213618,165.73415015213618,165.73415015213618,165.73415015213618,165.73415015213618,165.73415015213618,165.73415015213618,165.73415015213618,165.73415015213618,165.73415015213618,165.73415015213618,165.73415015213618,165.73415015213618,165.73415015213618,165.73415015213618,165.73415015213618,165.73415015213618,165.73415015213618,165.73415015213618,165.73415015213618,165.73415015213618,165.73415015213618,165.73415015213618,165.73415015213618,165.73415015213618,165.73415015213618,165.73415015213618,165.73415015213618,165.73415015213618,165.73415015213618,165.73415015213618,165.73415015213618,165.73415015213618,165.73415015213618,165.73415015213618,165.73415015213618,165.73415015213618,165.73415015213618,165.73415015213618,165.73415015213618,165.73415015213618,165.73415015213618,165.73415015213618,165.73415015213618,{"$f":"BW50-BW51","v":165.73415015213618},165.73415015213618,165.73415015213618,165.73415015213618,165.73415015213618,165.73415015213618,165.73415015213618,165.73415015213618,165.73415015213618,165.73415015213618,165.73415015213618,165.73415015213618,165.73415015213618,165.73415015213618,165.73415015213618,165.73415015213618,165.73415015213618,165.73415015213618,165.73415015213618,165.73415015213618,165.73415015213618,165.73415015213618,165.73415015213618,165.73415015213618,165.73415015213618,165.73415015213618,165.73415015213618,165.73415015213618,165.73415015213618,165.73415015213618,165.73415015213618,165.73415015213618,165.73415015213618,165.73415015213618,165.73415015213618,165.73415015213618,165.73415015213618,165.73415015213618,165.73415015213618,165.73415015213618,165.73415015213618,165.73415015213618,165.73415015213618,165.73415015213618,165.73415015213618,165.73415015213618,165.73415015213618,165.73415015213618,165.73415015213618,165.73415015213618,165.73415015213618,165.73415015213618,165.73415015213618,165.73415015213618,165.73415015213618,165.73415015213618,165.73415015213618,165.73415015213618,165.73415015213618,165.73415015213618,165.73415015213618,165.73415015213618,165.73415015213618,165.73415015213618,{"$f":"EI50-EI51","v":165.73415015213618},165.73415015213618,165.73415015213618,165.73415015213618,165.73415015213618,165.73415015213618,165.73415015213618,165.73415015213618,165.73415015213618,165.73415015213618,165.73415015213618,165.73415015213618,165.73415015213618,165.73415015213618,165.73415015213618,165.73415015213618,165.73415015213618,165.73415015213618,165.73415015213618,165.73415015213618,165.73415015213618,165.73415015213618,165.73415015213618,165.73415015213618,165.73415015213618,165.73415015213618,165.73415015213618,165.73415015213618,165.73415015213618,165.73415015213618,165.73415015213618,165.73415015213618,165.73415015213618,165.73415015213618,165.73415015213618,165.73415015213618,165.73415015213618,165.73415015213618]
[]
[null,null,null,"Opening Balance TE Equity",null,null,null,null,null,{"$f":"I56","v":0},{"$f":"J56","v":75.629775942786921},82.505210119403912,89.380644296020904,96.256078472637896,103.13151264925489,110.00694682587188,116.88238100248887,123.75781517910586,123.75781517910586,123.75781517910586,123.75781517910586,123.75781517910586,123.75781517910586,123.75781517910586,123.75781517910586,123.75781517910586,123.75781517910586,123.75781517910586,123.75781517910586,123.75781517910586,123.75781517910586,123.75781517910586,123.75781517910586,123.75781517910586,123.75781517910586,123.75781517910586,123.75781517910586,123.75781517910586,123.75781517910586,123.75781517910586,123.75781517910586,123.75781517910586,123.75781517910586,123.75781517910586,123.75781517910586,123.75781517910586,123.75781517910586,123.75781517910586,123.75781517910586,123.75781517910586,123.75781517910586,123.75781517910586,123.75781517910586,123.75781517910586,123.75781517910586,123.75781517910586,123.75781517910586,123.75781517910586,123.75781517910586,123.75781517910586,123.75781517910586,123.75781517910586,123.75781517910586,123.75781517910586,123.75781517910586,123.75781517910586,123.75781517910586,123.75781517910586,123.75781517910586,123.75781517910586,123.75781517910586,123.75781517910586,123.75781517910586,123.75781517910586,{"$f":"BV56","v":123.75781517910586},123.75781517910586,123.75781517910586,123.75781517910586,123.75781517910586,123.75781517910586,123.75781517910586,123.75781517910586,123.75781517910586,123.75781517910586,123.75781517910586,123.75781517910586,123.75781517910586,123.75781517910586,123.75781517910586,123.75781517910586,123.75781517910586,123.75781517910586,123.75781517910586,123.75781517910586,123.75781517910586,123.75781517910586,123.75781517910586,123.75781517910586,123.75781517910586,123.75781517910586,123.75781517910586,123.75781517910586,123.75781517910586,123.75781517910586,123.75781517910586,123.75781517910586,123.75781517910586,123.75781517910586,123.75781517910586,123.75781517910586,123.75781517910586,123.75781517910586,123.75781517910586,123.75781517910586,123.75781517910586,123.75781517910586,123.75781517910586,123.75781517910586,123.75781517910586,123.75781517910586,123.75781517910586,123.75781517910586,123.75781517910586,123.75781517910586,123.75781517910586,123.75781517910586,123.75781517910586,123.75781517910586,123.75781517910586,123.75781517910586,123.75781517910586,123.75781517910586,123.75781517910586,123.75781517910586,123.75781517910586,123.75781517910586,123.75781517910586,123.75781517910586,{"$f":"EH56","v":123.75781517910586},123.75781517910586,123.75781517910586,123.75781517910586,123.75781517910586,123.75781517910586,123.75781517910586,123.75781517910586,123.75781517910586,123.75781517910586,123.75781517910586,123.75781517910586,123.75781517910586,123.75781517910586,123.75781517910586,123.75781517910586,123.75781517910586,123.75781517910586,123.75781517910586,123.75781517910586,123.75781517910586,123.75781517910586,123.75781517910586,123.75781517910586,123.75781517910586,123.75781517910586,123.75781517910586,123.75781517910586,123.75781517910586,123.75781517910586,123.75781517910586,123.75781517910586,123.75781517910586,123.75781517910586,123.75781517910586,123.75781517910586,123.75781517910586,123.75781517910586]
[null,null,null,"Add: Funding",null,null,null,null,null,{"$f":"MIN(J52,J47)","v":75.629775942786921},{"$f":"MIN(K52,K47)","v":6.8754341766169924},6.8754341766169924,6.8754341766169924,6.8754341766169924,6.8754341766169924,6.8754341766169924,6.8754341766169924,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MIN(BW52,BW47)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MIN(EI52,EI47)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Closing Balance",null,null,null,null,null,{"$f":"J54+J55","v":75.629775942786921},{"$f":"K54+K55","v":82.505210119403912},89.380644296020904,96.256078472637896,103.13151264925489,110.00694682587188,116.88238100248887,123.75781517910586,123.75781517910586,123.75781517910586,123.75781517910586,123.75781517910586,123.75781517910586,123.75781517910586,123.75781517910586,123.75781517910586,123.75781517910586,123.75781517910586,123.75781517910586,123.75781517910586,123.75781517910586,123.75781517910586,123.75781517910586,123.75781517910586,123.75781517910586,123.75781517910586,123.75781517910586,123.75781517910586,123.75781517910586,123.75781517910586,123.75781517910586,123.75781517910586,123.75781517910586,123.75781517910586,123.75781517910586,123.75781517910586,123.75781517910586,123.75781517910586,123.75781517910586,123.75781517910586,123.75781517910586,123.75781517910586,123.75781517910586,123.75781517910586,123.75781517910586,123.75781517910586,123.75781517910586,123.75781517910586,123.75781517910586,123.75781517910586,123.75781517910586,123.75781517910586,123.75781517910586,123.75781517910586,123.75781517910586,123.75781517910586,123.75781517910586,123.75781517910586,123.75781517910586,123.75781517910586,123.75781517910586,123.75781517910586,123.75781517910586,123.75781517910586,123.75781517910586,{"$f":"BW54+BW55","v":123.75781517910586},123.75781517910586,123.75781517910586,123.75781517910586,123.75781517910586,123.75781517910586,123.75781517910586,123.75781517910586,123.75781517910586,123.75781517910586,123.75781517910586,123.75781517910586,123.75781517910586,123.75781517910586,123.75781517910586,123.75781517910586,123.75781517910586,123.75781517910586,123.75781517910586,123.75781517910586,123.75781517910586,123.75781517910586,123.75781517910586,123.75781517910586,123.75781517910586,123.75781517910586,123.75781517910586,123.75781517910586,123.75781517910586,123.75781517910586,123.75781517910586,123.75781517910586,123.75781517910586,123.75781517910586,123.75781517910586,123.75781517910586,123.75781517910586,123.75781517910586,123.75781517910586,123.75781517910586,123.75781517910586,123.75781517910586,123.75781517910586,123.75781517910586,123.75781517910586,123.75781517910586,123.75781517910586,123.75781517910586,123.75781517910586,123.75781517910586,123.75781517910586,123.75781517910586,123.75781517910586,123.75781517910586,123.75781517910586,123.75781517910586,123.75781517910586,123.75781517910586,123.75781517910586,123.75781517910586,123.75781517910586,123.75781517910586,123.75781517910586,123.75781517910586,{"$f":"EI54+EI55","v":123.75781517910586},123.75781517910586,123.75781517910586,123.75781517910586,123.75781517910586,123.75781517910586,123.75781517910586,123.75781517910586,123.75781517910586,123.75781517910586,123.75781517910586,123.75781517910586,123.75781517910586,123.75781517910586,123.75781517910586,123.75781517910586,123.75781517910586,123.75781517910586,123.75781517910586,123.75781517910586,123.75781517910586,123.75781517910586,123.75781517910586,123.75781517910586,123.75781517910586,123.75781517910586,123.75781517910586,123.75781517910586,123.75781517910586,123.75781517910586,123.75781517910586,123.75781517910586,123.75781517910586,123.75781517910586,123.75781517910586,123.75781517910586,123.75781517910586,123.75781517910586]
[]
[null,null,null,"TE Debt Financing",null,null,null,null,null,{"$f":"J47-J55","v":0},{"$f":"K47-K55","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BW47-BW55","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EI47-EI55","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"TE Bridge Loan"]
[null,null,null,"Repayment Period",null,{"$f":"'Partnership Income and ITC'!F24","v":"2022-01-01"},null,null,null,{"$f":"$F$61=J2","v":false},{"$f":"$F$61=K2","v":false},false,false,false,false,false,false,true,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"$F$61=BW2","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"$F$61=EI2","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false]
[null,null,null,"Opening Balance",null,null,null,null,null,{"$f":"I65","v":0},{"$f":"J65","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BV65","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EH65","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Add: Debt Draws",null,null,null,null,null,{"$f":"J58","v":0},{"$f":"K58","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BW58","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EI58","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Less: Repayment at ITC Date",null,null,null,null,null,{"$f":"(J62+J63)*J61","v":0},{"$f":"(K62+K63)*K61","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(BW62+BW63)*BW61","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(EI62+EI63)*EI61","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Closing Balance",null,null,null,null,null,{"$f":"J62+J63-J64","v":0},{"$f":"K62+K63-K64","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BW62+BW63-BW64","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EI62+EI63-EI64","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"LIBOR Annual",null,null,null,null,null,{"$f":"'Back Leverage Debt sizing'!I29","v":2.4830000000000001E-2},{"$f":"'Back Leverage Debt sizing'!J29","v":2.4830000000000001E-2},{"$f":"'Back Leverage Debt sizing'!K29","v":2.4830000000000001E-2},{"$f":"'Back Leverage Debt sizing'!L29","v":2.4830000000000001E-2},{"$f":"'Back Leverage Debt sizing'!M29","v":2.4830000000000001E-2},{"$f":"'Back Leverage Debt sizing'!N29","v":2.4830000000000001E-2},{"$f":"'Back Leverage Debt sizing'!O29","v":2.4830000000000001E-2},{"$f":"'Back Leverage Debt sizing'!P29","v":2.4830000000000001E-2},{"$f":"'Back Leverage Debt sizing'!Q29","v":2.4830000000000001E-2},{"$f":"'Back Leverage Debt sizing'!R29","v":2.4830000000000001E-2},{"$f":"'Back Leverage Debt sizing'!S29","v":2.4830000000000001E-2},{"$f":"'Back Leverage Debt sizing'!T29","v":2.4830000000000001E-2},{"$f":"'Back Leverage Debt sizing'!U29","v":2.4830000000000001E-2},{"$f":"'Back Leverage Debt sizing'!V29","v":2.4830000000000001E-2},{"$f":"'Back Leverage Debt sizing'!W29","v":2.4830000000000001E-2},{"$f":"'Back Leverage Debt sizing'!X29","v":2.4830000000000001E-2},{"$f":"'Back Leverage Debt sizing'!Y29","v":2.4830000000000001E-2},{"$f":"'Back Leverage Debt sizing'!Z29","v":2.4830000000000001E-2},{"$f":"'Back Leverage Debt sizing'!AA29","v":2.4830000000000001E-2},{"$f":"'Back Leverage Debt sizing'!AB29","v":2.4830000000000001E-2},{"$f":"'Back Leverage Debt sizing'!AC29","v":2.4830000000000001E-2},{"$f":"'Back Leverage Debt sizing'!AD29","v":2.4830000000000001E-2},{"$f":"'Back Leverage Debt sizing'!AE29","v":2.4830000000000001E-2},{"$f":"'Back Leverage Debt sizing'!AF29","v":2.4830000000000001E-2},{"$f":"'Back Leverage Debt sizing'!AG29","v":2.4830000000000001E-2},{"$f":"'Back Leverage Debt sizing'!AH29","v":2.4830000000000001E-2},{"$f":"'Back Leverage Debt sizing'!AI29","v":2.4830000000000001E-2},{"$f":"'Back Leverage Debt sizing'!AJ29","v":2.4830000000000001E-2},{"$f":"'Back Leverage Debt sizing'!AK29","v":2.4830000000000001E-2},{"$f":"'Back Leverage Debt sizing'!AL29","v":2.4830000000000001E-2},{"$f":"'Back Leverage Debt sizing'!AM29","v":2.4830000000000001E-2},{"$f":"'Back Leverage Debt sizing'!AN29","v":2.4830000000000001E-2},{"$f":"'Back Leverage Debt sizing'!AO29","v":2.4830000000000001E-2},{"$f":"'Back Leverage Debt sizing'!AP29","v":2.4830000000000001E-2},{"$f":"'Back Leverage Debt sizing'!AQ29","v":2.4830000000000001E-2},{"$f":"'Back Leverage Debt sizing'!AR29","v":2.4830000000000001E-2},{"$f":"'Back Leverage Debt sizing'!AS29","v":2.4830000000000001E-2},{"$f":"'Back Leverage Debt sizing'!AT29","v":2.4830000000000001E-2},{"$f":"'Back Leverage Debt sizing'!AU29","v":2.4830000000000001E-2},{"$f":"'Back Leverage Debt sizing'!AV29","v":2.4830000000000001E-2},{"$f":"'Back Leverage Debt sizing'!AW29","v":2.4830000000000001E-2},{"$f":"'Back Leverage Debt sizing'!AX29","v":2.4830000000000001E-2},{"$f":"'Back Leverage Debt sizing'!AY29","v":2.4830000000000001E-2},{"$f":"'Back Leverage Debt sizing'!AZ29","v":2.4830000000000001E-2},{"$f":"'Back Leverage Debt sizing'!BA29","v":2.4830000000000001E-2},{"$f":"'Back Leverage Debt sizing'!BB29","v":2.4830000000000001E-2},{"$f":"'Back Leverage Debt sizing'!BC29","v":2.4830000000000001E-2},{"$f":"'Back Leverage Debt sizing'!BD29","v":2.4830000000000001E-2},{"$f":"'Back Leverage Debt sizing'!BE29","v":2.4830000000000001E-2},{"$f":"'Back Leverage Debt sizing'!BF29","v":2.4830000000000001E-2},{"$f":"'Back Leverage Debt sizing'!BG29","v":2.4830000000000001E-2},{"$f":"'Back Leverage Debt sizing'!BH29","v":2.4830000000000001E-2},{"$f":"'Back Leverage Debt sizing'!BI29","v":2.4830000000000001E-2},{"$f":"'Back Leverage Debt sizing'!BJ29","v":2.4830000000000001E-2},{"$f":"'Back Leverage Debt sizing'!BK29","v":2.4830000000000001E-2},{"$f":"'Back Leverage Debt sizing'!BL29","v":2.4830000000000001E-2},{"$f":"'Back Leverage Debt sizing'!BM29","v":2.4830000000000001E-2},{"$f":"'Back Leverage Debt sizing'!BN29","v":2.4830000000000001E-2},{"$f":"'Back Leverage Debt sizing'!BO29","v":2.4830000000000001E-2},{"$f":"'Back Leverage Debt sizing'!BP29","v":2.4830000000000001E-2},{"$f":"'Back Leverage Debt sizing'!BQ29","v":2.4830000000000001E-2},{"$f":"'Back Leverage Debt sizing'!BR29","v":2.4830000000000001E-2},{"$f":"'Back Leverage Debt sizing'!BS29","v":2.4830000000000001E-2},{"$f":"'Back Leverage Debt sizing'!BT29","v":2.4830000000000001E-2},{"$f":"'Back Leverage Debt sizing'!BU29","v":2.4830000000000001E-2},{"$f":"'Back Leverage Debt sizing'!BV29","v":2.4830000000000001E-2},{"$f":"'Back Leverage Debt sizing'!BW29","v":2.4830000000000001E-2},{"$f":"'Back Leverage Debt sizing'!BX29","v":2.4830000000000001E-2},{"$f":"'Back Leverage Debt sizing'!BY29","v":2.4830000000000001E-2},{"$f":"'Back Leverage Debt sizing'!BZ29","v":2.4830000000000001E-2},{"$f":"'Back Leverage Debt sizing'!CA29","v":2.4830000000000001E-2},{"$f":"'Back Leverage Debt sizing'!CB29","v":2.4830000000000001E-2},{"$f":"'Back Leverage Debt sizing'!CC29","v":2.4830000000000001E-2},{"$f":"'Back Leverage Debt sizing'!CD29","v":2.4830000000000001E-2},{"$f":"'Back Leverage Debt sizing'!CE29","v":2.4830000000000001E-2},{"$f":"'Back Leverage Debt sizing'!CF29","v":2.4830000000000001E-2},{"$f":"'Back Leverage Debt sizing'!CG29","v":2.4830000000000001E-2},{"$f":"'Back Leverage Debt sizing'!CH29","v":2.4830000000000001E-2},{"$f":"'Back Leverage Debt sizing'!CI29","v":2.4830000000000001E-2},{"$f":"'Back Leverage Debt sizing'!CJ29","v":2.4830000000000001E-2},{"$f":"'Back Leverage Debt sizing'!CK29","v":2.4830000000000001E-2},{"$f":"'Back Leverage Debt sizing'!CL29","v":2.4830000000000001E-2},{"$f":"'Back Leverage Debt sizing'!CM29","v":2.4830000000000001E-2},{"$f":"'Back Leverage Debt sizing'!CN29","v":2.4830000000000001E-2},{"$f":"'Back Leverage Debt sizing'!CO29","v":2.4830000000000001E-2},{"$f":"'Back Leverage Debt sizing'!CP29","v":2.4830000000000001E-2},{"$f":"'Back Leverage Debt sizing'!CQ29","v":2.4830000000000001E-2},{"$f":"'Back Leverage Debt sizing'!CR29","v":2.4830000000000001E-2},{"$f":"'Back Leverage Debt sizing'!CS29","v":2.4830000000000001E-2},{"$f":"'Back Leverage Debt sizing'!CT29","v":2.4830000000000001E-2},{"$f":"'Back Leverage Debt sizing'!CU29","v":2.4830000000000001E-2},{"$f":"'Back Leverage Debt sizing'!CV29","v":2.4830000000000001E-2},{"$f":"'Back Leverage Debt sizing'!CW29","v":2.4830000000000001E-2},{"$f":"'Back Leverage Debt sizing'!CX29","v":2.4830000000000001E-2},{"$f":"'Back Leverage Debt sizing'!CY29","v":2.4830000000000001E-2},{"$f":"'Back Leverage Debt sizing'!CZ29","v":2.4830000000000001E-2},{"$f":"'Back Leverage Debt sizing'!DA29","v":2.4830000000000001E-2},{"$f":"'Back Leverage Debt sizing'!DB29","v":2.4830000000000001E-2},{"$f":"'Back Leverage Debt sizing'!DC29","v":2.4830000000000001E-2},{"$f":"'Back Leverage Debt sizing'!DD29","v":2.4830000000000001E-2},{"$f":"'Back Leverage Debt sizing'!DE29","v":2.4830000000000001E-2},{"$f":"'Back Leverage Debt sizing'!DF29","v":2.4830000000000001E-2},{"$f":"'Back Leverage Debt sizing'!DG29","v":2.4830000000000001E-2},{"$f":"'Back Leverage Debt sizing'!DH29","v":2.4830000000000001E-2},{"$f":"'Back Leverage Debt sizing'!DI29","v":2.4830000000000001E-2},{"$f":"'Back Leverage Debt sizing'!DJ29","v":2.4830000000000001E-2},{"$f":"'Back Leverage Debt sizing'!DK29","v":2.4830000000000001E-2},{"$f":"'Back Leverage Debt sizing'!DL29","v":2.4830000000000001E-2},{"$f":"'Back Leverage Debt sizing'!DM29","v":2.4830000000000001E-2},{"$f":"'Back Leverage Debt sizing'!DN29","v":2.4830000000000001E-2},{"$f":"'Back Leverage Debt sizing'!DO29","v":2.4830000000000001E-2},{"$f":"'Back Leverage Debt sizing'!DP29","v":2.4830000000000001E-2},{"$f":"'Back Leverage Debt sizing'!DQ29","v":2.4830000000000001E-2},{"$f":"'Back Leverage Debt sizing'!DR29","v":2.4830000000000001E-2},{"$f":"'Back Leverage Debt sizing'!DS29","v":2.4830000000000001E-2},{"$f":"'Back Leverage Debt sizing'!DT29","v":2.4830000000000001E-2},{"$f":"'Back Leverage Debt sizing'!DU29","v":2.4830000000000001E-2},{"$f":"'Back Leverage Debt sizing'!DV29","v":2.4830000000000001E-2},{"$f":"'Back Leverage Debt sizing'!DW29","v":2.4830000000000001E-2},{"$f":"'Back Leverage Debt sizing'!DX29","v":2.4830000000000001E-2},{"$f":"'Back Leverage Debt sizing'!DY29","v":2.4830000000000001E-2},{"$f":"'Back Leverage Debt sizing'!DZ29","v":2.4830000000000001E-2},{"$f":"'Back Leverage Debt sizing'!EA29","v":2.4830000000000001E-2},{"$f":"'Back Leverage Debt sizing'!EB29","v":2.4830000000000001E-2},{"$f":"'Back Leverage Debt sizing'!EC29","v":2.4830000000000001E-2},{"$f":"'Back Leverage Debt sizing'!ED29","v":2.4830000000000001E-2},{"$f":"'Back Leverage Debt sizing'!EE29","v":2.4830000000000001E-2},{"$f":"'Back Leverage Debt sizing'!EF29","v":2.4830000000000001E-2},{"$f":"'Back Leverage Debt sizing'!EG29","v":2.4830000000000001E-2},{"$f":"'Back Leverage Debt sizing'!EH29","v":2.4830000000000001E-2},{"$f":"'Back Leverage Debt sizing'!EI29","v":2.4830000000000001E-2},{"$f":"'Back Leverage Debt sizing'!EJ29","v":2.4830000000000001E-2},{"$f":"'Back Leverage Debt sizing'!EK29","v":2.4830000000000001E-2},{"$f":"'Back Leverage Debt sizing'!EL29","v":2.4830000000000001E-2},{"$f":"'Back Leverage Debt sizing'!EM29","v":2.4830000000000001E-2},{"$f":"'Back Leverage Debt sizing'!EN29","v":2.4830000000000001E-2},{"$f":"'Back Leverage Debt sizing'!EO29","v":2.4830000000000001E-2},{"$f":"'Back Leverage Debt sizing'!EP29","v":2.4830000000000001E-2},{"$f":"'Back Leverage Debt sizing'!EQ29","v":2.4830000000000001E-2},{"$f":"'Back Leverage Debt sizing'!ER29","v":2.4830000000000001E-2},{"$f":"'Back Leverage Debt sizing'!ES29","v":2.4830000000000001E-2},{"$f":"'Back Leverage Debt sizing'!ET29","v":2.4830000000000001E-2},{"$f":"'Back Leverage Debt sizing'!EU29","v":2.4830000000000001E-2},{"$f":"'Back Leverage Debt sizing'!EV29","v":2.4830000000000001E-2},{"$f":"'Back Leverage Debt sizing'!EW29","v":2.4830000000000001E-2},{"$f":"'Back Leverage Debt sizing'!EX29","v":2.4830000000000001E-2},{"$f":"'Back Leverage Debt sizing'!EY29","v":2.4830000000000001E-2},{"$f":"'Back Leverage Debt sizing'!EZ29","v":2.4830000000000001E-2},{"$f":"'Back Leverage Debt sizing'!FA29","v":2.4830000000000001E-2},{"$f":"'Back Leverage Debt sizing'!FB29","v":2.4830000000000001E-2},{"$f":"'Back Leverage Debt sizing'!FC29","v":2.4830000000000001E-2},{"$f":"'Back Leverage Debt sizing'!FD29","v":2.4830000000000001E-2},{"$f":"'Back Leverage Debt sizing'!FE29","v":2.4830000000000001E-2},{"$f":"'Back Leverage Debt sizing'!FF29","v":2.4830000000000001E-2},{"$f":"'Back Leverage Debt sizing'!FG29","v":2.4830000000000001E-2},{"$f":"'Back Leverage Debt sizing'!FH29","v":2.4830000000000001E-2},{"$f":"'Back Leverage Debt sizing'!FI29","v":2.4830000000000001E-2},{"$f":"'Back Leverage Debt sizing'!FJ29","v":2.4830000000000001E-2},{"$f":"'Back Leverage Debt sizing'!FK29","v":2.4830000000000001E-2},{"$f":"'Back Leverage Debt sizing'!FL29","v":2.4830000000000001E-2},{"$f":"'Back Leverage Debt sizing'!FM29","v":2.4830000000000001E-2},{"$f":"'Back Leverage Debt sizing'!FN29","v":2.4830000000000001E-2},{"$f":"'Back Leverage Debt sizing'!FO29","v":2.4830000000000001E-2},{"$f":"'Back Leverage Debt sizing'!FP29","v":2.4830000000000001E-2},{"$f":"'Back Leverage Debt sizing'!FQ29","v":2.4830000000000001E-2},{"$f":"'Back Leverage Debt sizing'!FR29","v":2.4830000000000001E-2},{"$f":"'Back Leverage Debt sizing'!FS29","v":2.4830000000000001E-2}]
[null,null,null,"Credit Spread Annual",null,{"$f":"H24","v":1.2500000000000001E-2},null,null,null,{"$f":"$F$68","v":1.2500000000000001E-2},{"$f":"$F$68","v":1.2500000000000001E-2},1.2500000000000001E-2,1.2500000000000001E-2,1.2500000000000001E-2,1.2500000000000001E-2,1.2500000000000001E-2,1.2500000000000001E-2,1.2500000000000001E-2,1.2500000000000001E-2,1.2500000000000001E-2,1.2500000000000001E-2,1.2500000000000001E-2,1.2500000000000001E-2,1.2500000000000001E-2,1.2500000000000001E-2,1.2500000000000001E-2,1.2500000000000001E-2,1.2500000000000001E-2,1.2500000000000001E-2,1.2500000000000001E-2,1.2500000000000001E-2,1.2500000000000001E-2,1.2500000000000001E-2,1.2500000000000001E-2,1.2500000000000001E-2,1.2500000000000001E-2,1.2500000000000001E-2,1.2500000000000001E-2,1.2500000000000001E-2,1.2500000000000001E-2,1.2500000000000001E-2,1.2500000000000001E-2,1.2500000000000001E-2,1.2500000000000001E-2,1.2500000000000001E-2,1.2500000000000001E-2,1.2500000000000001E-2,1.2500000000000001E-2,1.2500000000000001E-2,1.2500000000000001E-2,1.2500000000000001E-2,1.2500000000000001E-2,1.2500000000000001E-2,1.2500000000000001E-2,1.2500000000000001E-2,1.2500000000000001E-2,1.2500000000000001E-2,1.2500000000000001E-2,1.2500000000000001E-2,1.2500000000000001E-2,1.2500000000000001E-2,1.2500000000000001E-2,1.2500000000000001E-2,1.2500000000000001E-2,1.2500000000000001E-2,1.2500000000000001E-2,1.2500000000000001E-2,1.2500000000000001E-2,1.2500000000000001E-2,1.2500000000000001E-2,1.2500000000000001E-2,1.2500000000000001E-2,1.2500000000000001E-2,1.2500000000000001E-2,{"$f":"$F$68","v":1.2500000000000001E-2},1.2500000000000001E-2,1.2500000000000001E-2,1.2500000000000001E-2,1.2500000000000001E-2,1.2500000000000001E-2,1.2500000000000001E-2,1.2500000000000001E-2,1.2500000000000001E-2,1.2500000000000001E-2,1.2500000000000001E-2,1.2500000000000001E-2,1.2500000000000001E-2,1.2500000000000001E-2,1.2500000000000001E-2,1.2500000000000001E-2,1.2500000000000001E-2,1.2500000000000001E-2,1.2500000000000001E-2,1.2500000000000001E-2,1.2500000000000001E-2,1.2500000000000001E-2,1.2500000000000001E-2,1.2500000000000001E-2,1.2500000000000001E-2,1.2500000000000001E-2,1.2500000000000001E-2,1.2500000000000001E-2,1.2500000000000001E-2,1.2500000000000001E-2,1.2500000000000001E-2,1.2500000000000001E-2,1.2500000000000001E-2,1.2500000000000001E-2,1.2500000000000001E-2,1.2500000000000001E-2,1.2500000000000001E-2,1.2500000000000001E-2,1.2500000000000001E-2,1.2500000000000001E-2,1.2500000000000001E-2,1.2500000000000001E-2,1.2500000000000001E-2,1.2500000000000001E-2,1.2500000000000001E-2,1.2500000000000001E-2,1.2500000000000001E-2,1.2500000000000001E-2,1.2500000000000001E-2,1.2500000000000001E-2,1.2500000000000001E-2,1.2500000000000001E-2,1.2500000000000001E-2,1.2500000000000001E-2,1.2500000000000001E-2,1.2500000000000001E-2,1.2500000000000001E-2,1.2500000000000001E-2,1.2500000000000001E-2,1.2500000000000001E-2,1.2500000000000001E-2,1.2500000000000001E-2,1.2500000000000001E-2,1.2500000000000001E-2,{"$f":"$F$68","v":1.2500000000000001E-2},1.2500000000000001E-2,1.2500000000000001E-2,1.2500000000000001E-2,1.2500000000000001E-2,1.2500000000000001E-2,1.2500000000000001E-2,1.2500000000000001E-2,1.2500000000000001E-2,1.2500000000000001E-2,1.2500000000000001E-2,1.2500000000000001E-2,1.2500000000000001E-2,1.2500000000000001E-2,1.2500000000000001E-2,1.2500000000000001E-2,1.2500000000000001E-2,1.2500000000000001E-2,1.2500000000000001E-2,1.2500000000000001E-2,1.2500000000000001E-2,1.2500000000000001E-2,1.2500000000000001E-2,1.2500000000000001E-2,1.2500000000000001E-2,1.2500000000000001E-2,1.2500000000000001E-2,1.2500000000000001E-2,1.2500000000000001E-2,1.2500000000000001E-2,1.2500000000000001E-2,1.2500000000000001E-2,1.2500000000000001E-2,1.2500000000000001E-2,1.2500000000000001E-2,1.2500000000000001E-2,1.2500000000000001E-2,1.2500000000000001E-2]
[null,null,null,"Total Annual Rate",null,null,null,null,null,{"$f":"SUM(J67:J68)","v":3.7330000000000002E-2},{"$f":"SUM(K67:K68)","v":3.7330000000000002E-2},3.7330000000000002E-2,3.7330000000000002E-2,3.7330000000000002E-2,3.7330000000000002E-2,3.7330000000000002E-2,3.7330000000000002E-2,3.7330000000000002E-2,3.7330000000000002E-2,3.7330000000000002E-2,3.7330000000000002E-2,3.7330000000000002E-2,3.7330000000000002E-2,3.7330000000000002E-2,3.7330000000000002E-2,3.7330000000000002E-2,3.7330000000000002E-2,3.7330000000000002E-2,3.7330000000000002E-2,3.7330000000000002E-2,3.7330000000000002E-2,3.7330000000000002E-2,3.7330000000000002E-2,3.7330000000000002E-2,3.7330000000000002E-2,3.7330000000000002E-2,3.7330000000000002E-2,3.7330000000000002E-2,3.7330000000000002E-2,3.7330000000000002E-2,3.7330000000000002E-2,3.7330000000000002E-2,3.7330000000000002E-2,3.7330000000000002E-2,3.7330000000000002E-2,3.7330000000000002E-2,3.7330000000000002E-2,3.7330000000000002E-2,3.7330000000000002E-2,3.7330000000000002E-2,3.7330000000000002E-2,3.7330000000000002E-2,3.7330000000000002E-2,3.7330000000000002E-2,3.7330000000000002E-2,3.7330000000000002E-2,3.7330000000000002E-2,3.7330000000000002E-2,3.7330000000000002E-2,3.7330000000000002E-2,3.7330000000000002E-2,3.7330000000000002E-2,3.7330000000000002E-2,3.7330000000000002E-2,3.7330000000000002E-2,3.7330000000000002E-2,3.7330000000000002E-2,3.7330000000000002E-2,3.7330000000000002E-2,3.7330000000000002E-2,3.7330000000000002E-2,3.7330000000000002E-2,3.7330000000000002E-2,3.7330000000000002E-2,{"$f":"SUM(BW67:BW68)","v":3.7330000000000002E-2},3.7330000000000002E-2,3.7330000000000002E-2,3.7330000000000002E-2,3.7330000000000002E-2,3.7330000000000002E-2,3.7330000000000002E-2,3.7330000000000002E-2,3.7330000000000002E-2,3.7330000000000002E-2,3.7330000000000002E-2,3.7330000000000002E-2,3.7330000000000002E-2,3.7330000000000002E-2,3.7330000000000002E-2,3.7330000000000002E-2,3.7330000000000002E-2,3.7330000000000002E-2,3.7330000000000002E-2,3.7330000000000002E-2,3.7330000000000002E-2,3.7330000000000002E-2,3.7330000000000002E-2,3.7330000000000002E-2,3.7330000000000002E-2,3.7330000000000002E-2,3.7330000000000002E-2,3.7330000000000002E-2,3.7330000000000002E-2,3.7330000000000002E-2,3.7330000000000002E-2,3.7330000000000002E-2,3.7330000000000002E-2,3.7330000000000002E-2,3.7330000000000002E-2,3.7330000000000002E-2,3.7330000000000002E-2,3.7330000000000002E-2,3.7330000000000002E-2,3.7330000000000002E-2,3.7330000000000002E-2,3.7330000000000002E-2,3.7330000000000002E-2,3.7330000000000002E-2,3.7330000000000002E-2,3.7330000000000002E-2,3.7330000000000002E-2,3.7330000000000002E-2,3.7330000000000002E-2,3.7330000000000002E-2,3.7330000000000002E-2,3.7330000000000002E-2,3.7330000000000002E-2,3.7330000000000002E-2,3.7330000000000002E-2,3.7330000000000002E-2,3.7330000000000002E-2,3.7330000000000002E-2,3.7330000000000002E-2,3.7330000000000002E-2,3.7330000000000002E-2,3.7330000000000002E-2,3.7330000000000002E-2,3.7330000000000002E-2,{"$f":"SUM(EI67:EI68)","v":3.7330000000000002E-2},3.7330000000000002E-2,3.7330000000000002E-2,3.7330000000000002E-2,3.7330000000000002E-2,3.7330000000000002E-2,3.7330000000000002E-2,3.7330000000000002E-2,3.7330000000000002E-2,3.7330000000000002E-2,3.7330000000000002E-2,3.7330000000000002E-2,3.7330000000000002E-2,3.7330000000000002E-2,3.7330000000000002E-2,3.7330000000000002E-2,3.7330000000000002E-2,3.7330000000000002E-2,3.7330000000000002E-2,3.7330000000000002E-2,3.7330000000000002E-2,3.7330000000000002E-2,3.7330000000000002E-2,3.7330000000000002E-2,3.7330000000000002E-2,3.7330000000000002E-2,3.7330000000000002E-2,3.7330000000000002E-2,3.7330000000000002E-2,3.7330000000000002E-2,3.7330000000000002E-2,3.7330000000000002E-2,3.7330000000000002E-2,3.7330000000000002E-2,3.7330000000000002E-2,3.7330000000000002E-2,3.7330000000000002E-2,3.7330000000000002E-2]
[null,null,null,"Periodic Rate",null,null,null,null,null,{"$f":"J69/4","v":9.3325000000000005E-3},{"$f":"K69/4","v":9.3325000000000005E-3},9.3325000000000005E-3,9.3325000000000005E-3,9.3325000000000005E-3,9.3325000000000005E-3,9.3325000000000005E-3,9.3325000000000005E-3,9.3325000000000005E-3,9.3325000000000005E-3,9.3325000000000005E-3,9.3325000000000005E-3,9.3325000000000005E-3,9.3325000000000005E-3,9.3325000000000005E-3,9.3325000000000005E-3,9.3325000000000005E-3,9.3325000000000005E-3,9.3325000000000005E-3,9.3325000000000005E-3,9.3325000000000005E-3,9.3325000000000005E-3,9.3325000000000005E-3,9.3325000000000005E-3,9.3325000000000005E-3,9.3325000000000005E-3,9.3325000000000005E-3,9.3325000000000005E-3,9.3325000000000005E-3,9.3325000000000005E-3,9.3325000000000005E-3,9.3325000000000005E-3,9.3325000000000005E-3,9.3325000000000005E-3,9.3325000000000005E-3,9.3325000000000005E-3,9.3325000000000005E-3,9.3325000000000005E-3,9.3325000000000005E-3,9.3325000000000005E-3,9.3325000000000005E-3,9.3325000000000005E-3,9.3325000000000005E-3,9.3325000000000005E-3,9.3325000000000005E-3,9.3325000000000005E-3,9.3325000000000005E-3,9.3325000000000005E-3,9.3325000000000005E-3,9.3325000000000005E-3,9.3325000000000005E-3,9.3325000000000005E-3,9.3325000000000005E-3,9.3325000000000005E-3,9.3325000000000005E-3,9.3325000000000005E-3,9.3325000000000005E-3,9.3325000000000005E-3,9.3325000000000005E-3,9.3325000000000005E-3,9.3325000000000005E-3,9.3325000000000005E-3,9.3325000000000005E-3,9.3325000000000005E-3,9.3325000000000005E-3,{"$f":"BW69/4","v":9.3325000000000005E-3},9.3325000000000005E-3,9.3325000000000005E-3,9.3325000000000005E-3,9.3325000000000005E-3,9.3325000000000005E-3,9.3325000000000005E-3,9.3325000000000005E-3,9.3325000000000005E-3,9.3325000000000005E-3,9.3325000000000005E-3,9.3325000000000005E-3,9.3325000000000005E-3,9.3325000000000005E-3,9.3325000000000005E-3,9.3325000000000005E-3,9.3325000000000005E-3,9.3325000000000005E-3,9.3325000000000005E-3,9.3325000000000005E-3,9.3325000000000005E-3,9.3325000000000005E-3,9.3325000000000005E-3,9.3325000000000005E-3,9.3325000000000005E-3,9.3325000000000005E-3,9.3325000000000005E-3,9.3325000000000005E-3,9.3325000000000005E-3,9.3325000000000005E-3,9.3325000000000005E-3,9.3325000000000005E-3,9.3325000000000005E-3,9.3325000000000005E-3,9.3325000000000005E-3,9.3325000000000005E-3,9.3325000000000005E-3,9.3325000000000005E-3,9.3325000000000005E-3,9.3325000000000005E-3,9.3325000000000005E-3,9.3325000000000005E-3,9.3325000000000005E-3,9.3325000000000005E-3,9.3325000000000005E-3,9.3325000000000005E-3,9.3325000000000005E-3,9.3325000000000005E-3,9.3325000000000005E-3,9.3325000000000005E-3,9.3325000000000005E-3,9.3325000000000005E-3,9.3325000000000005E-3,9.3325000000000005E-3,9.3325000000000005E-3,9.3325000000000005E-3,9.3325000000000005E-3,9.3325000000000005E-3,9.3325000000000005E-3,9.3325000000000005E-3,9.3325000000000005E-3,9.3325000000000005E-3,9.3325000000000005E-3,9.3325000000000005E-3,{"$f":"EI69/4","v":9.3325000000000005E-3},9.3325000000000005E-3,9.3325000000000005E-3,9.3325000000000005E-3,9.3325000000000005E-3,9.3325000000000005E-3,9.3325000000000005E-3,9.3325000000000005E-3,9.3325000000000005E-3,9.3325000000000005E-3,9.3325000000000005E-3,9.3325000000000005E-3,9.3325000000000005E-3,9.3325000000000005E-3,9.3325000000000005E-3,9.3325000000000005E-3,9.3325000000000005E-3,9.3325000000000005E-3,9.3325000000000005E-3,9.3325000000000005E-3,9.3325000000000005E-3,9.3325000000000005E-3,9.3325000000000005E-3,9.3325000000000005E-3,9.3325000000000005E-3,9.3325000000000005E-3,9.3325000000000005E-3,9.3325000000000005E-3,9.3325000000000005E-3,9.3325000000000005E-3,9.3325000000000005E-3,9.3325000000000005E-3,9.3325000000000005E-3,9.3325000000000005E-3,9.3325000000000005E-3,9.3325000000000005E-3,9.3325000000000005E-3,9.3325000000000005E-3]
[null,null,null,"Interest",null,null,null,{"$f":"SUM(J71:FT71)","v":0},null,{"$f":"J70*J62","v":0},{"$f":"K70*K62","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BW70*BW62","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EI70*EI62","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Up-front Fee",null,{"$f":"'Inputs - Financing'!F39","v":1.2500000000000001E-2},null,null,null,{"$f":"$F$73","v":1.2500000000000001E-2},{"$f":"$F$73","v":1.2500000000000001E-2},1.2500000000000001E-2,1.2500000000000001E-2,1.2500000000000001E-2,1.2500000000000001E-2,1.2500000000000001E-2,1.2500000000000001E-2,1.2500000000000001E-2,1.2500000000000001E-2,1.2500000000000001E-2,1.2500000000000001E-2,1.2500000000000001E-2,1.2500000000000001E-2,1.2500000000000001E-2,1.2500000000000001E-2,1.2500000000000001E-2,1.2500000000000001E-2,1.2500000000000001E-2,1.2500000000000001E-2,1.2500000000000001E-2,1.2500000000000001E-2,1.2500000000000001E-2,1.2500000000000001E-2,1.2500000000000001E-2,1.2500000000000001E-2,1.2500000000000001E-2,1.2500000000000001E-2,1.2500000000000001E-2,1.2500000000000001E-2,1.2500000000000001E-2,1.2500000000000001E-2,1.2500000000000001E-2,1.2500000000000001E-2,1.2500000000000001E-2,1.2500000000000001E-2,1.2500000000000001E-2,1.2500000000000001E-2,1.2500000000000001E-2,1.2500000000000001E-2,1.2500000000000001E-2,1.2500000000000001E-2,1.2500000000000001E-2,1.2500000000000001E-2,1.2500000000000001E-2,1.2500000000000001E-2,1.2500000000000001E-2,1.2500000000000001E-2,1.2500000000000001E-2,1.2500000000000001E-2,1.2500000000000001E-2,1.2500000000000001E-2,1.2500000000000001E-2,1.2500000000000001E-2,1.2500000000000001E-2,1.2500000000000001E-2,1.2500000000000001E-2,1.2500000000000001E-2,1.2500000000000001E-2,1.2500000000000001E-2,1.2500000000000001E-2,1.2500000000000001E-2,1.2500000000000001E-2,1.2500000000000001E-2,1.2500000000000001E-2,{"$f":"$F$73","v":1.2500000000000001E-2},1.2500000000000001E-2,1.2500000000000001E-2,1.2500000000000001E-2,1.2500000000000001E-2,1.2500000000000001E-2,1.2500000000000001E-2,1.2500000000000001E-2,1.2500000000000001E-2,1.2500000000000001E-2,1.2500000000000001E-2,1.2500000000000001E-2,1.2500000000000001E-2,1.2500000000000001E-2,1.2500000000000001E-2,1.2500000000000001E-2,1.2500000000000001E-2,1.2500000000000001E-2,1.2500000000000001E-2,1.2500000000000001E-2,1.2500000000000001E-2,1.2500000000000001E-2,1.2500000000000001E-2,1.2500000000000001E-2,1.2500000000000001E-2,1.2500000000000001E-2,1.2500000000000001E-2,1.2500000000000001E-2,1.2500000000000001E-2,1.2500000000000001E-2,1.2500000000000001E-2,1.2500000000000001E-2,1.2500000000000001E-2,1.2500000000000001E-2,1.2500000000000001E-2,1.2500000000000001E-2,1.2500000000000001E-2,1.2500000000000001E-2,1.2500000000000001E-2,1.2500000000000001E-2,1.2500000000000001E-2,1.2500000000000001E-2,1.2500000000000001E-2,1.2500000000000001E-2,1.2500000000000001E-2,1.2500000000000001E-2,1.2500000000000001E-2,1.2500000000000001E-2,1.2500000000000001E-2,1.2500000000000001E-2,1.2500000000000001E-2,1.2500000000000001E-2,1.2500000000000001E-2,1.2500000000000001E-2,1.2500000000000001E-2,1.2500000000000001E-2,1.2500000000000001E-2,1.2500000000000001E-2,1.2500000000000001E-2,1.2500000000000001E-2,1.2500000000000001E-2,1.2500000000000001E-2,1.2500000000000001E-2,1.2500000000000001E-2,{"$f":"$F$73","v":1.2500000000000001E-2},1.2500000000000001E-2,1.2500000000000001E-2,1.2500000000000001E-2,1.2500000000000001E-2,1.2500000000000001E-2,1.2500000000000001E-2,1.2500000000000001E-2,1.2500000000000001E-2,1.2500000000000001E-2,1.2500000000000001E-2,1.2500000000000001E-2,1.2500000000000001E-2,1.2500000000000001E-2,1.2500000000000001E-2,1.2500000000000001E-2,1.2500000000000001E-2,1.2500000000000001E-2,1.2500000000000001E-2,1.2500000000000001E-2,1.2500000000000001E-2,1.2500000000000001E-2,1.2500000000000001E-2,1.2500000000000001E-2,1.2500000000000001E-2,1.2500000000000001E-2,1.2500000000000001E-2,1.2500000000000001E-2,1.2500000000000001E-2,1.2500000000000001E-2,1.2500000000000001E-2,1.2500000000000001E-2,1.2500000000000001E-2,1.2500000000000001E-2,1.2500000000000001E-2,1.2500000000000001E-2,1.2500000000000001E-2,1.2500000000000001E-2]
[null,null,null,"Up-Front Fee Paid Flag",null,{"$f":"F4","v":"2020-01-01"},null,null,null,{"$f":"$F$74=J2","v":true},{"$f":"$F$74=K2","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"$F$74=BW2","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"$F$74=EI2","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false]
[null,null,null,"Total Commitment",null,{"$f":"H37","v":5500.3473412935937},null,null,null,{"$f":"$F$75","v":5500.3473412935937},{"$f":"$F$75","v":5500.3473412935937},5500.3473412935937,5500.3473412935937,5500.3473412935937,5500.3473412935937,5500.3473412935937,5500.3473412935937,5500.3473412935937,5500.3473412935937,5500.3473412935937,5500.3473412935937,5500.3473412935937,5500.3473412935937,5500.3473412935937,5500.3473412935937,5500.3473412935937,5500.3473412935937,5500.3473412935937,5500.3473412935937,5500.3473412935937,5500.3473412935937,5500.3473412935937,5500.3473412935937,5500.3473412935937,5500.3473412935937,5500.3473412935937,5500.3473412935937,5500.3473412935937,5500.3473412935937,5500.3473412935937,5500.3473412935937,5500.3473412935937,5500.3473412935937,5500.3473412935937,5500.3473412935937,5500.3473412935937,5500.3473412935937,5500.3473412935937,5500.3473412935937,5500.3473412935937,5500.3473412935937,5500.3473412935937,5500.3473412935937,5500.3473412935937,5500.3473412935937,5500.3473412935937,5500.3473412935937,5500.3473412935937,5500.3473412935937,5500.3473412935937,5500.3473412935937,5500.3473412935937,5500.3473412935937,5500.3473412935937,5500.3473412935937,5500.3473412935937,5500.3473412935937,5500.3473412935937,5500.3473412935937,5500.3473412935937,5500.3473412935937,5500.3473412935937,5500.3473412935937,5500.3473412935937,{"$f":"$F$75","v":5500.3473412935937},5500.3473412935937,5500.3473412935937,5500.3473412935937,5500.3473412935937,5500.3473412935937,5500.3473412935937,5500.3473412935937,5500.3473412935937,5500.3473412935937,5500.3473412935937,5500.3473412935937,5500.3473412935937,5500.3473412935937,5500.3473412935937,5500.3473412935937,5500.3473412935937,5500.3473412935937,5500.3473412935937,5500.3473412935937,5500.3473412935937,5500.3473412935937,5500.3473412935937,5500.3473412935937,5500.3473412935937,5500.3473412935937,5500.3473412935937,5500.3473412935937,5500.3473412935937,5500.3473412935937,5500.3473412935937,5500.3473412935937,5500.3473412935937,5500.3473412935937,5500.3473412935937,5500.3473412935937,5500.3473412935937,5500.3473412935937,5500.3473412935937,5500.3473412935937,5500.3473412935937,5500.3473412935937,5500.3473412935937,5500.3473412935937,5500.3473412935937,5500.3473412935937,5500.3473412935937,5500.3473412935937,5500.3473412935937,5500.3473412935937,5500.3473412935937,5500.3473412935937,5500.3473412935937,5500.3473412935937,5500.3473412935937,5500.3473412935937,5500.3473412935937,5500.3473412935937,5500.3473412935937,5500.3473412935937,5500.3473412935937,5500.3473412935937,5500.3473412935937,5500.3473412935937,{"$f":"$F$75","v":5500.3473412935937},5500.3473412935937,5500.3473412935937,5500.3473412935937,5500.3473412935937,5500.3473412935937,5500.3473412935937,5500.3473412935937,5500.3473412935937,5500.3473412935937,5500.3473412935937,5500.3473412935937,5500.3473412935937,5500.3473412935937,5500.3473412935937,5500.3473412935937,5500.3473412935937,5500.3473412935937,5500.3473412935937,5500.3473412935937,5500.3473412935937,5500.3473412935937,5500.3473412935937,5500.3473412935937,5500.3473412935937,5500.3473412935937,5500.3473412935937,5500.3473412935937,5500.3473412935937,5500.3473412935937,5500.3473412935937,5500.3473412935937,5500.3473412935937,5500.3473412935937,5500.3473412935937,5500.3473412935937,5500.3473412935937,5500.3473412935937]
[null,null,null,"Total Up-Front Fees",null,null,null,{"$f":"SUM(J76:FT76)","v":68.754341766169929},null,{"$f":"J75*J73*J74","v":68.754341766169929},{"$f":"K75*K73*K74","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BW75*BW73*BW74","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EI75*EI73*EI74","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Total Bridge Commitmetn",null,{"$f":"F75","v":5500.3473412935937},null,null,null,{"$f":"$F$78","v":5500.3473412935937},{"$f":"$F$78","v":5500.3473412935937},5500.3473412935937,5500.3473412935937,5500.3473412935937,5500.3473412935937,5500.3473412935937,5500.3473412935937,5500.3473412935937,5500.3473412935937,5500.3473412935937,5500.3473412935937,5500.3473412935937,5500.3473412935937,5500.3473412935937,5500.3473412935937,5500.3473412935937,5500.3473412935937,5500.3473412935937,5500.3473412935937,5500.3473412935937,5500.3473412935937,5500.3473412935937,5500.3473412935937,5500.3473412935937,5500.3473412935937,5500.3473412935937,5500.3473412935937,5500.3473412935937,5500.3473412935937,5500.3473412935937,5500.3473412935937,5500.3473412935937,5500.3473412935937,5500.3473412935937,5500.3473412935937,5500.3473412935937,5500.3473412935937,5500.3473412935937,5500.3473412935937,5500.3473412935937,5500.3473412935937,5500.3473412935937,5500.3473412935937,5500.3473412935937,5500.3473412935937,5500.3473412935937,5500.3473412935937,5500.3473412935937,5500.3473412935937,5500.3473412935937,5500.3473412935937,5500.3473412935937,5500.3473412935937,5500.3473412935937,5500.3473412935937,5500.3473412935937,5500.3473412935937,5500.3473412935937,5500.3473412935937,5500.3473412935937,5500.3473412935937,5500.3473412935937,5500.3473412935937,5500.3473412935937,{"$f":"$F$78","v":5500.3473412935937},5500.3473412935937,5500.3473412935937,5500.3473412935937,5500.3473412935937,5500.3473412935937,5500.3473412935937,5500.3473412935937,5500.3473412935937,5500.3473412935937,5500.3473412935937,5500.3473412935937,5500.3473412935937,5500.3473412935937,5500.3473412935937,5500.3473412935937,5500.3473412935937,5500.3473412935937,5500.3473412935937,5500.3473412935937,5500.3473412935937,5500.3473412935937,5500.3473412935937,5500.3473412935937,5500.3473412935937,5500.3473412935937,5500.3473412935937,5500.3473412935937,5500.3473412935937,5500.3473412935937,5500.3473412935937,5500.3473412935937,5500.3473412935937,5500.3473412935937,5500.3473412935937,5500.3473412935937,5500.3473412935937,5500.3473412935937,5500.3473412935937,5500.3473412935937,5500.3473412935937,5500.3473412935937,5500.3473412935937,5500.3473412935937,5500.3473412935937,5500.3473412935937,5500.3473412935937,5500.3473412935937,5500.3473412935937,5500.3473412935937,5500.3473412935937,5500.3473412935937,5500.3473412935937,5500.3473412935937,5500.3473412935937,5500.3473412935937,5500.3473412935937,5500.3473412935937,5500.3473412935937,5500.3473412935937,5500.3473412935937,5500.3473412935937,5500.3473412935937,5500.3473412935937,{"$f":"$F$78","v":5500.3473412935937},5500.3473412935937,5500.3473412935937,5500.3473412935937,5500.3473412935937,5500.3473412935937,5500.3473412935937,5500.3473412935937,5500.3473412935937,5500.3473412935937,5500.3473412935937,5500.3473412935937,5500.3473412935937,5500.3473412935937,5500.3473412935937,5500.3473412935937,5500.3473412935937,5500.3473412935937,5500.3473412935937,5500.3473412935937,5500.3473412935937,5500.3473412935937,5500.3473412935937,5500.3473412935937,5500.3473412935937,5500.3473412935937,5500.3473412935937,5500.3473412935937,5500.3473412935937,5500.3473412935937,5500.3473412935937,5500.3473412935937,5500.3473412935937,5500.3473412935937,5500.3473412935937,5500.3473412935937,5500.3473412935937,5500.3473412935937]
[null,null,null,"Amount Drawn",null,null,null,null,null,{"$f":"J62","v":0},{"$f":"K62","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BW62","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EI62","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Undrawn",null,null,null,null,null,{"$f":"J78-J79","v":5500.3473412935937},{"$f":"K78-K79","v":5500.3473412935937},5500.3473412935937,5500.3473412935937,5500.3473412935937,5500.3473412935937,5500.3473412935937,5500.3473412935937,5500.3473412935937,5500.3473412935937,5500.3473412935937,5500.3473412935937,5500.3473412935937,5500.3473412935937,5500.3473412935937,5500.3473412935937,5500.3473412935937,5500.3473412935937,5500.3473412935937,5500.3473412935937,5500.3473412935937,5500.3473412935937,5500.3473412935937,5500.3473412935937,5500.3473412935937,5500.3473412935937,5500.3473412935937,5500.3473412935937,5500.3473412935937,5500.3473412935937,5500.3473412935937,5500.3473412935937,5500.3473412935937,5500.3473412935937,5500.3473412935937,5500.3473412935937,5500.3473412935937,5500.3473412935937,5500.3473412935937,5500.3473412935937,5500.3473412935937,5500.3473412935937,5500.3473412935937,5500.3473412935937,5500.3473412935937,5500.3473412935937,5500.3473412935937,5500.3473412935937,5500.3473412935937,5500.3473412935937,5500.3473412935937,5500.3473412935937,5500.3473412935937,5500.3473412935937,5500.3473412935937,5500.3473412935937,5500.3473412935937,5500.3473412935937,5500.3473412935937,5500.3473412935937,5500.3473412935937,5500.3473412935937,5500.3473412935937,5500.3473412935937,5500.3473412935937,{"$f":"BW78-BW79","v":5500.3473412935937},5500.3473412935937,5500.3473412935937,5500.3473412935937,5500.3473412935937,5500.3473412935937,5500.3473412935937,5500.3473412935937,5500.3473412935937,5500.3473412935937,5500.3473412935937,5500.3473412935937,5500.3473412935937,5500.3473412935937,5500.3473412935937,5500.3473412935937,5500.3473412935937,5500.3473412935937,5500.3473412935937,5500.3473412935937,5500.3473412935937,5500.3473412935937,5500.3473412935937,5500.3473412935937,5500.3473412935937,5500.3473412935937,5500.3473412935937,5500.3473412935937,5500.3473412935937,5500.3473412935937,5500.3473412935937,5500.3473412935937,5500.3473412935937,5500.3473412935937,5500.3473412935937,5500.3473412935937,5500.3473412935937,5500.3473412935937,5500.3473412935937,5500.3473412935937,5500.3473412935937,5500.3473412935937,5500.3473412935937,5500.3473412935937,5500.3473412935937,5500.3473412935937,5500.3473412935937,5500.3473412935937,5500.3473412935937,5500.3473412935937,5500.3473412935937,5500.3473412935937,5500.3473412935937,5500.3473412935937,5500.3473412935937,5500.3473412935937,5500.3473412935937,5500.3473412935937,5500.3473412935937,5500.3473412935937,5500.3473412935937,5500.3473412935937,5500.3473412935937,5500.3473412935937,{"$f":"EI78-EI79","v":5500.3473412935937},5500.3473412935937,5500.3473412935937,5500.3473412935937,5500.3473412935937,5500.3473412935937,5500.3473412935937,5500.3473412935937,5500.3473412935937,5500.3473412935937,5500.3473412935937,5500.3473412935937,5500.3473412935937,5500.3473412935937,5500.3473412935937,5500.3473412935937,5500.3473412935937,5500.3473412935937,5500.3473412935937,5500.3473412935937,5500.3473412935937,5500.3473412935937,5500.3473412935937,5500.3473412935937,5500.3473412935937,5500.3473412935937,5500.3473412935937,5500.3473412935937,5500.3473412935937,5500.3473412935937,5500.3473412935937,5500.3473412935937,5500.3473412935937,5500.3473412935937,5500.3473412935937,5500.3473412935937,5500.3473412935937,5500.3473412935937]
[null,null,null,"Commitment Fee - Periodic",null,{"$f":"H25","v":5.0000000000000001E-3},null,null,null,{"$f":"$F$81/4","v":1.25E-3},{"$f":"$F$81/4","v":1.25E-3},1.25E-3,1.25E-3,1.25E-3,1.25E-3,1.25E-3,1.25E-3,1.25E-3,1.25E-3,1.25E-3,1.25E-3,1.25E-3,1.25E-3,1.25E-3,1.25E-3,1.25E-3,1.25E-3,1.25E-3,1.25E-3,1.25E-3,1.25E-3,1.25E-3,1.25E-3,1.25E-3,1.25E-3,1.25E-3,1.25E-3,1.25E-3,1.25E-3,1.25E-3,1.25E-3,1.25E-3,1.25E-3,1.25E-3,1.25E-3,1.25E-3,1.25E-3,1.25E-3,1.25E-3,1.25E-3,1.25E-3,1.25E-3,1.25E-3,1.25E-3,1.25E-3,1.25E-3,1.25E-3,1.25E-3,1.25E-3,1.25E-3,1.25E-3,1.25E-3,1.25E-3,1.25E-3,1.25E-3,1.25E-3,1.25E-3,1.25E-3,1.25E-3,1.25E-3,1.25E-3,1.25E-3,1.25E-3,1.25E-3,{"$f":"$F$81/4","v":1.25E-3},1.25E-3,1.25E-3,1.25E-3,1.25E-3,1.25E-3,1.25E-3,1.25E-3,1.25E-3,1.25E-3,1.25E-3,1.25E-3,1.25E-3,1.25E-3,1.25E-3,1.25E-3,1.25E-3,1.25E-3,1.25E-3,1.25E-3,1.25E-3,1.25E-3,1.25E-3,1.25E-3,1.25E-3,1.25E-3,1.25E-3,1.25E-3,1.25E-3,1.25E-3,1.25E-3,1.25E-3,1.25E-3,1.25E-3,1.25E-3,1.25E-3,1.25E-3,1.25E-3,1.25E-3,1.25E-3,1.25E-3,1.25E-3,1.25E-3,1.25E-3,1.25E-3,1.25E-3,1.25E-3,1.25E-3,1.25E-3,1.25E-3,1.25E-3,1.25E-3,1.25E-3,1.25E-3,1.25E-3,1.25E-3,1.25E-3,1.25E-3,1.25E-3,1.25E-3,1.25E-3,1.25E-3,1.25E-3,1.25E-3,{"$f":"$F$81/4","v":1.25E-3},1.25E-3,1.25E-3,1.25E-3,1.25E-3,1.25E-3,1.25E-3,1.25E-3,1.25E-3,1.25E-3,1.25E-3,1.25E-3,1.25E-3,1.25E-3,1.25E-3,1.25E-3,1.25E-3,1.25E-3,1.25E-3,1.25E-3,1.25E-3,1.25E-3,1.25E-3,1.25E-3,1.25E-3,1.25E-3,1.25E-3,1.25E-3,1.25E-3,1.25E-3,1.25E-3,1.25E-3,1.25E-3,1.25E-3,1.25E-3,1.25E-3,1.25E-3,1.25E-3]
[null,null,null,"Total Commitment Fee",null,null,null,{"$f":"SUM(J82:FT82)","v":55.003473412935939},null,{"$f":"J80*J81*(J4+J5)","v":6.8754341766169924},{"$f":"K80*K81*(K4+K5)","v":6.8754341766169924},6.8754341766169924,6.8754341766169924,6.8754341766169924,6.8754341766169924,6.8754341766169924,6.8754341766169924,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BW80*BW81*(BW4+BW5)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EI80*EI81*(EI4+EI5)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]

{"sheet":"Back Leverage Construction Fin","index":11,"n_rows":79,"n_cols":176,"rows_kept":79,"cut":false,"hidden":false,"merged":[]}
["          ",null,null,null,null,null,null,"Sum"]
[null,null,null,"Start of Period",null,null,null,null,null,{"$f":"Timing!K2","v":"2020-01-01"},{"$f":"Timing!L2","v":"2020-04-01"},{"$f":"Timing!M2","v":"2020-07-01"},{"$f":"Timing!N2","v":"2020-10-01"},{"$f":"Timing!O2","v":"2021-01-01"},{"$f":"Timing!P2","v":"2021-04-01"},{"$f":"Timing!Q2","v":"2021-07-01"},{"$f":"Timing!R2","v":"2021-10-01"},{"$f":"Timing!S2","v":"2022-01-01"},{"$f":"Timing!T2","v":"2022-04-01"},{"$f":"Timing!U2","v":"2022-07-01"},{"$f":"Timing!V2","v":"2022-10-01"},{"$f":"Timing!W2","v":"2023-01-01"},{"$f":"Timing!X2","v":"2023-04-01"},{"$f":"Timing!Y2","v":"2023-07-01"},{"$f":"Timing!Z2","v":"2023-10-01"},{"$f":"Timing!AA2","v":"2024-01-01"},{"$f":"Timing!AB2","v":"2024-04-01"},{"$f":"Timing!AC2","v":"2024-07-01"},{"$f":"Timing!AD2","v":"2024-10-01"},{"$f":"Timing!AE2","v":"2025-01-01"},{"$f":"Timing!AF2","v":"2025-04-01"},{"$f":"Timing!AG2","v":"2025-07-01"},{"$f":"Timing!AH2","v":"2025-10-01"},{"$f":"Timing!AI2","v":"2026-01-01"},{"$f":"Timing!AJ2","v":"2026-04-01"},{"$f":"Timing!AK2","v":"2026-07-01"},{"$f":"Timing!AL2","v":"2026-10-01"},{"$f":"Timing!AM2","v":"2027-01-01"},{"$f":"Timing!AN2","v":"2027-04-01"},{"$f":"Timing!AO2","v":"2027-07-01"},{"$f":"Timing!AP2","v":"2027-10-01"},{"$f":"Timing!AQ2","v":"2028-01-01"},{"$f":"Timing!AR2","v":"2028-04-01"},{"$f":"Timing!AS2","v":"2028-07-01"},{"$f":"Timing!AT2","v":"2028-10-01"},{"$f":"Timing!AU2","v":"2029-01-01"},{"$f":"Timing!AV2","v":"2029-04-01"},{"$f":"Timing!AW2","v":"2029-07-01"},{"$f":"Timing!AX2","v":"2029-10-01"},{"$f":"Timing!AY2","v":"2030-01-01"},{"$f":"Timing!AZ2","v":"2030-04-01"},{"$f":"Timing!BA2","v":"2030-07-01"},{"$f":"Timing!BB2","v":"2030-10-01"},{"$f":"Timing!BC2","v":"2031-01-01"},{"$f":"Timing!BD2","v":"2031-04-01"},{"$f":"Timing!BE2","v":"2031-07-01"},{"$f":"Timing!BF2","v":"2031-10-01"},{"$f":"Timing!BG2","v":"2032-01-01"},{"$f":"Timing!BH2","v":"2032-04-01"},{"$f":"Timing!BI2","v":"2032-07-01"},{"$f":"Timing!BJ2","v":"2032-10-01"},{"$f":"Timing!BK2","v":"2033-01-01"},{"$f":"Timing!BL2","v":"2033-04-01"},{"$f":"Timing!BM2","v":"2033-07-01"},{"$f":"Timing!BN2","v":"2033-10-01"},{"$f":"Timing!BO2","v":"2034-01-01"},{"$f":"Timing!BP2","v":"2034-04-01"},{"$f":"Timing!BQ2","v":"2034-07-01"},{"$f":"Timing!BR2","v":"2034-10-01"},{"$f":"Timing!BS2","v":"2035-01-01"},{"$f":"Timing!BT2","v":"2035-04-01"},{"$f":"Timing!BU2","v":"2035-07-01"},{"$f":"Timing!BV2","v":"2035-10-01"},{"$f":"Timing!BW2","v":"2036-01-01"},{"$f":"Timing!BX2","v":"2036-04-01"},{"$f":"Timing!BY2","v":"2036-07-01"},{"$f":"Timing!BZ2","v":"2036-10-01"},{"$f":"Timing!CA2","v":"2037-01-01"},{"$f":"Timing!CB2","v":"2037-04-01"},{"$f":"Timing!CC2","v":"2037-07-01"},{"$f":"Timing!CD2","v":"2037-10-01"},{"$f":"Timing!CE2","v":"2038-01-01"},{"$f":"Timing!CF2","v":"2038-04-01"},{"$f":"Timing!CG2","v":"2038-07-01"},{"$f":"Timing!CH2","v":"2038-10-01"},{"$f":"Timing!CI2","v":"2039-01-01"},{"$f":"Timing!CJ2","v":"2039-04-01"},{"$f":"Timing!CK2","v":"2039-07-01"},{"$f":"Timing!CL2","v":"2039-10-01"},{"$f":"Timing!CM2","v":"2040-01-01"},{"$f":"Timing!CN2","v":"2040-04-01"},{"$f":"Timing!CO2","v":"2040-07-01"},{"$f":"Timing!CP2","v":"2040-10-01"},{"$f":"Timing!CQ2","v":"2041-01-01"},{"$f":"Timing!CR2","v":"2041-04-01"},{"$f":"Timing!CS2","v":"2041-07-01"},{"$f":"Timing!CT2","v":"2041-10-01"},{"$f":"Timing!CU2","v":"2042-01-01"},{"$f":"Timing!CV2","v":"2042-04-01"},{"$f":"Timing!CW2","v":"2042-07-01"},{"$f":"Timing!CX2","v":"2042-10-01"},{"$f":"Timing!CY2","v":"2043-01-01"},{"$f":"Timing!CZ2","v":"2043-04-01"},{"$f":"Timing!DA2","v":"2043-07-01"},{"$f":"Timing!DB2","v":"2043-10-01"},{"$f":"Timing!DC2","v":"2044-01-01"},{"$f":"Timing!DD2","v":"2044-04-01"},{"$f":"Timing!DE2","v":"2044-07-01"},{"$f":"Timing!DF2","v":"2044-10-01"},{"$f":"Timing!DG2","v":"2045-01-01"},{"$f":"Timing!DH2","v":"2045-04-01"},{"$f":"Timing!DI2","v":"2045-07-01"},{"$f":"Timing!DJ2","v":"2045-10-01"},{"$f":"Timing!DK2","v":"2046-01-01"},{"$f":"Timing!DL2","v":"2046-04-01"},{"$f":"Timing!DM2","v":"2046-07-01"},{"$f":"Timing!DN2","v":"2046-10-01"},{"$f":"Timing!DO2","v":"2047-01-01"},{"$f":"Timing!DP2","v":"2047-04-01"},{"$f":"Timing!DQ2","v":"2047-07-01"},{"$f":"Timing!DR2","v":"2047-10-01"},{"$f":"Timing!DS2","v":"2048-01-01"},{"$f":"Timing!DT2","v":"2048-04-01"},{"$f":"Timing!DU2","v":"2048-07-01"},{"$f":"Timing!DV2","v":"2048-10-01"},{"$f":"Timing!DW2","v":"2049-01-01"},{"$f":"Timing!DX2","v":"2049-04-01"},{"$f":"Timing!DY2","v":"2049-07-01"},{"$f":"Timing!DZ2","v":"2049-10-01"},{"$f":"Timing!EA2","v":"2050-01-01"},{"$f":"Timing!EB2","v":"2050-04-01"},{"$f":"Timing!EC2","v":"2050-07-01"},{"$f":"Timing!ED2","v":"2050-10-01"},{"$f":"Timing!EE2","v":"2051-01-01"},{"$f":"Timing!EF2","v":"2051-04-01"},{"$f":"Timing!EG2","v":"2051-07-01"},{"$f":"Timing!EH2","v":"2051-10-01"},{"$f":"Timing!EI2","v":"2052-01-01"},{"$f":"Timing!EJ2","v":"2052-04-01"},{"$f":"Timing!EK2","v":"2052-07-01"},{"$f":"Timing!EL2","v":"2052-10-01"},{"$f":"Timing!EM2","v":"2053-01-01"},{"$f":"Timing!EN2","v":"2053-04-01"},{"$f":"Timing!EO2","v":"2053-07-01"},{"$f":"Timing!EP2","v":"2053-10-01"},{"$f":"Timing!EQ2","v":"2054-01-01"},{"$f":"Timing!ER2","v":"2054-04-01"},{"$f":"Timing!ES2","v":"2054-07-01"},{"$f":"Timing!ET2","v":"2054-10-01"},{"$f":"Timing!EU2","v":"2055-01-01"},{"$f":"Timing!EV2","v":"2055-04-01"},{"$f":"Timing!EW2","v":"2055-07-01"},{"$f":"Timing!EX2","v":"2055-10-01"},{"$f":"Timing!EY2","v":"2056-01-01"},{"$f":"Timing!EZ2","v":"2056-04-01"},{"$f":"Timing!FA2","v":"2056-07-01"},{"$f":"Timing!FB2","v":"2056-10-01"},{"$f":"Timing!FC2","v":"2057-01-01"},{"$f":"Timing!FD2","v":"2057-04-01"},{"$f":"Timing!FE2","v":"2057-07-01"},{"$f":"Timing!FF2","v":"2057-10-01"},{"$f":"Timing!FG2","v":"2058-01-01"},{"$f":"Timing!FH2","v":"2058-04-01"},{"$f":"Timing!FI2","v":"2058-07-01"},{"$f":"Timing!FJ2","v":"2058-10-01"},{"$f":"Timing!FK2","v":"2059-01-01"},{"$f":"Timing!FL2","v":"2059-04-01"},{"$f":"Timing!FM2","v":"2059-07-01"},{"$f":"Timing!FN2","v":"2059-10-01"},{"$f":"Timing!FO2","v":"2060-01-01"},{"$f":"Timing!FP2","v":"2060-04-01"},{"$f":"Timing!FQ2","v":"2060-07-01"},{"$f":"Timing!FR2","v":"2060-10-01"},{"$f":"Timing!FS2","v":"2061-01-01"},{"$f":"Timing!FT2","v":"2061-04-01"},{"$f":"Timing!FU2","v":"2061-07-01"}]
[null,null,null,"End of Period",null,"Start","End",null,null,{"$f":"Timing!K3","v":"2020-03-31"},{"$f":"Timing!L3","v":"2020-06-30"},{"$f":"Timing!M3","v":"2020-09-30"},{"$f":"Timing!N3","v":"2020-12-31"},{"$f":"Timing!O3","v":"2021-03-31"},{"$f":"Timing!P3","v":"2021-06-30"},{"$f":"Timing!Q3","v":"2021-09-30"},{"$f":"Timing!R3","v":"2021-12-31"},{"$f":"Timing!S3","v":"2022-03-31"},{"$f":"Timing!T3","v":"2022-06-30"},{"$f":"Timing!U3","v":"2022-09-30"},{"$f":"Timing!V3","v":"2022-12-31"},{"$f":"Timing!W3","v":"2023-03-31"},{"$f":"Timing!X3","v":"2023-06-30"},{"$f":"Timing!Y3","v":"2023-09-30"},{"$f":"Timing!Z3","v":"2023-12-31"},{"$f":"Timing!AA3","v":"2024-03-31"},{"$f":"Timing!AB3","v":"2024-06-30"},{"$f":"Timing!AC3","v":"2024-09-30"},{"$f":"Timing!AD3","v":"2024-12-31"},{"$f":"Timing!AE3","v":"2025-03-31"},{"$f":"Timing!AF3","v":"2025-06-30"},{"$f":"Timing!AG3","v":"2025-09-30"},{"$f":"Timing!AH3","v":"2025-12-31"},{"$f":"Timing!AI3","v":"2026-03-31"},{"$f":"Timing!AJ3","v":"2026-06-30"},{"$f":"Timing!AK3","v":"2026-09-30"},{"$f":"Timing!AL3","v":"2026-12-31"},{"$f":"Timing!AM3","v":"2027-03-31"},{"$f":"Timing!AN3","v":"2027-06-30"},{"$f":"Timing!AO3","v":"2027-09-30"},{"$f":"Timing!AP3","v":"2027-12-31"},{"$f":"Timing!AQ3","v":"2028-03-31"},{"$f":"Timing!AR3","v":"2028-06-30"},{"$f":"Timing!AS3","v":"2028-09-30"},{"$f":"Timing!AT3","v":"2028-12-31"},{"$f":"Timing!AU3","v":"2029-03-31"},{"$f":"Timing!AV3","v":"2029-06-30"},{"$f":"Timing!AW3","v":"2029-09-30"},{"$f":"Timing!AX3","v":"2029-12-31"},{"$f":"Timing!AY3","v":"2030-03-31"},{"$f":"Timing!AZ3","v":"2030-06-30"},{"$f":"Timing!BA3","v":"2030-09-30"},{"$f":"Timing!BB3","v":"2030-12-31"},{"$f":"Timing!BC3","v":"2031-03-31"},{"$f":"Timing!BD3","v":"2031-06-30"},{"$f":"Timing!BE3","v":"2031-09-30"},{"$f":"Timing!BF3","v":"2031-12-31"},{"$f":"Timing!BG3","v":"2032-03-31"},{"$f":"Timing!BH3","v":"2032-06-30"},{"$f":"Timing!BI3","v":"2032-09-30"},{"$f":"Timing!BJ3","v":"2032-12-31"},{"$f":"Timing!BK3","v":"2033-03-31"},{"$f":"Timing!BL3","v":"2033-06-30"},{"$f":"Timing!BM3","v":"2033-09-30"},{"$f":"Timing!BN3","v":"2033-12-31"},{"$f":"Timing!BO3","v":"2034-03-31"},{"$f":"Timing!BP3","v":"2034-06-30"},{"$f":"Timing!BQ3","v":"2034-09-30"},{"$f":"Timing!BR3","v":"2034-12-31"},{"$f":"Timing!BS3","v":"2035-03-31"},{"$f":"Timing!BT3","v":"2035-06-30"},{"$f":"Timing!BU3","v":"2035-09-30"},{"$f":"Timing!BV3","v":"2035-12-31"},{"$f":"Timing!BW3","v":"2036-03-31"},{"$f":"Timing!BX3","v":"2036-06-30"},{"$f":"Timing!BY3","v":"2036-09-30"},{"$f":"Timing!BZ3","v":"2036-12-31"},{"$f":"Timing!CA3","v":"2037-03-31"},{"$f":"Timing!CB3","v":"2037-06-30"},{"$f":"Timing!CC3","v":"2037-09-30"},{"$f":"Timing!CD3","v":"2037-12-31"},{"$f":"Timing!CE3","v":"2038-03-31"},{"$f":"Timing!CF3","v":"2038-06-30"},{"$f":"Timing!CG3","v":"2038-09-30"},{"$f":"Timing!CH3","v":"2038-12-31"},{"$f":"Timing!CI3","v":"2039-03-31"},{"$f":"Timing!CJ3","v":"2039-06-30"},{"$f":"Timing!CK3","v":"2039-09-30"},{"$f":"Timing!CL3","v":"2039-12-31"},{"$f":"Timing!CM3","v":"2040-03-31"},{"$f":"Timing!CN3","v":"2040-06-30"},{"$f":"Timing!CO3","v":"2040-09-30"},{"$f":"Timing!CP3","v":"2040-12-31"},{"$f":"Timing!CQ3","v":"2041-03-31"},{"$f":"Timing!CR3","v":"2041-06-30"},{"$f":"Timing!CS3","v":"2041-09-30"},{"$f":"Timing!CT3","v":"2041-12-31"},{"$f":"Timing!CU3","v":"2042-03-31"},{"$f":"Timing!CV3","v":"2042-06-30"},{"$f":"Timing!CW3","v":"2042-09-30"},{"$f":"Timing!CX3","v":"2042-12-31"},{"$f":"Timing!CY3","v":"2043-03-31"},{"$f":"Timing!CZ3","v":"2043-06-30"},{"$f":"Timing!DA3","v":"2043-09-30"},{"$f":"Timing!DB3","v":"2043-12-31"},{"$f":"Timing!DC3","v":"2044-03-31"},{"$f":"Timing!DD3","v":"2044-06-30"},{"$f":"Timing!DE3","v":"2044-09-30"},{"$f":"Timing!DF3","v":"2044-12-31"},{"$f":"Timing!DG3","v":"2045-03-31"},{"$f":"Timing!DH3","v":"2045-06-30"},{"$f":"Timing!DI3","v":"2045-09-30"},{"$f":"Timing!DJ3","v":"2045-12-31"},{"$f":"Timing!DK3","v":"2046-03-31"},{"$f":"Timing!DL3","v":"2046-06-30"},{"$f":"Timing!DM3","v":"2046-09-30"},{"$f":"Timing!DN3","v":"2046-12-31"},{"$f":"Timing!DO3","v":"2047-03-31"},{"$f":"Timing!DP3","v":"2047-06-30"},{"$f":"Timing!DQ3","v":"2047-09-30"},{"$f":"Timing!DR3","v":"2047-12-31"},{"$f":"Timing!DS3","v":"2048-03-31"},{"$f":"Timing!DT3","v":"2048-06-30"},{"$f":"Timing!DU3","v":"2048-09-30"},{"$f":"Timing!DV3","v":"2048-12-31"},{"$f":"Timing!DW3","v":"2049-03-31"},{"$f":"Timing!DX3","v":"2049-06-30"},{"$f":"Timing!DY3","v":"2049-09-30"},{"$f":"Timing!DZ3","v":"2049-12-31"},{"$f":"Timing!EA3","v":"2050-03-31"},{"$f":"Timing!EB3","v":"2050-06-30"},{"$f":"Timing!EC3","v":"2050-09-30"},{"$f":"Timing!ED3","v":"2050-12-31"},{"$f":"Timing!EE3","v":"2051-03-31"},{"$f":"Timing!EF3","v":"2051-06-30"},{"$f":"Timing!EG3","v":"2051-09-30"},{"$f":"Timing!EH3","v":"2051-12-31"},{"$f":"Timing!EI3","v":"2052-03-31"},{"$f":"Timing!EJ3","v":"2052-06-30"},{"$f":"Timing!EK3","v":"2052-09-30"},{"$f":"Timing!EL3","v":"2052-12-31"},{"$f":"Timing!EM3","v":"2053-03-31"},{"$f":"Timing!EN3","v":"2053-06-30"},{"$f":"Timing!EO3","v":"2053-09-30"},{"$f":"Timing!EP3","v":"2053-12-31"},{"$f":"Timing!EQ3","v":"2054-03-31"},{"$f":"Timing!ER3","v":"2054-06-30"},{"$f":"Timing!ES3","v":"2054-09-30"},{"$f":"Timing!ET3","v":"2054-12-31"},{"$f":"Timing!EU3","v":"2055-03-31"},{"$f":"Timing!EV3","v":"2055-06-30"},{"$f":"Timing!EW3","v":"2055-09-30"},{"$f":"Timing!EX3","v":"2055-12-31"},{"$f":"Timing!EY3","v":"2056-03-31"},{"$f":"Timing!EZ3","v":"2056-06-30"},{"$f":"Timing!FA3","v":"2056-09-30"},{"$f":"Timing!FB3","v":"2056-12-31"},{"$f":"Timing!FC3","v":"2057-03-31"},{"$f":"Timing!FD3","v":"2057-06-30"},{"$f":"Timing!FE3","v":"2057-09-30"},{"$f":"Timing!FF3","v":"2057-12-31"},{"$f":"Timing!FG3","v":"2058-03-31"},{"$f":"Timing!FH3","v":"2058-06-30"},{"$f":"Timing!FI3","v":"2058-09-30"},{"$f":"Timing!FJ3","v":"2058-12-31"},{"$f":"Timing!FK3","v":"2059-03-31"},{"$f":"Timing!FL3","v":"2059-06-30"},{"$f":"Timing!FM3","v":"2059-09-30"},{"$f":"Timing!FN3","v":"2059-12-31"},{"$f":"Timing!FO3","v":"2060-03-31"},{"$f":"Timing!FP3","v":"2060-06-30"},{"$f":"Timing!FQ3","v":"2060-09-30"},{"$f":"Timing!FR3","v":"2060-12-31"},{"$f":"Timing!FS3","v":"2061-03-31"},{"$f":"Timing!FT3","v":"2061-06-30"},{"$f":"Timing!FU3","v":"2061-09-30"}]
[null,null,null,"Development Phase",null,{"$f":"Timing!F4","v":"2020-01-01"},{"$f":"Timing!G4","v":"2020-12-31"},null,null,{"$f":"Timing!K4","v":1},{"$f":"Timing!L4","v":1},{"$f":"Timing!M4","v":1},{"$f":"Timing!N4","v":1},{"$f":"Timing!O4","v":0},{"$f":"Timing!P4","v":0},{"$f":"Timing!Q4","v":0},{"$f":"Timing!R4","v":0},{"$f":"Timing!S4","v":0},{"$f":"Timing!T4","v":0},{"$f":"Timing!U4","v":0},{"$f":"Timing!V4","v":0},{"$f":"Timing!W4","v":0},{"$f":"Timing!X4","v":0},{"$f":"Timing!Y4","v":0},{"$f":"Timing!Z4","v":0},{"$f":"Timing!AA4","v":0},{"$f":"Timing!AB4","v":0},{"$f":"Timing!AC4","v":0},{"$f":"Timing!AD4","v":0},{"$f":"Timing!AE4","v":0},{"$f":"Timing!AF4","v":0},{"$f":"Timing!AG4","v":0},{"$f":"Timing!AH4","v":0},{"$f":"Timing!AI4","v":0},{"$f":"Timing!AJ4","v":0},{"$f":"Timing!AK4","v":0},{"$f":"Timing!AL4","v":0},{"$f":"Timing!AM4","v":0},{"$f":"Timing!AN4","v":0},{"$f":"Timing!AO4","v":0},{"$f":"Timing!AP4","v":0},{"$f":"Timing!AQ4","v":0},{"$f":"Timing!AR4","v":0},{"$f":"Timing!AS4","v":0},{"$f":"Timing!AT4","v":0},{"$f":"Timing!AU4","v":0},{"$f":"Timing!AV4","v":0},{"$f":"Timing!AW4","v":0},{"$f":"Timing!AX4","v":0},{"$f":"Timing!AY4","v":0},{"$f":"Timing!AZ4","v":0},{"$f":"Timing!BA4","v":0},{"$f":"Timing!BB4","v":0},{"$f":"Timing!BC4","v":0},{"$f":"Timing!BD4","v":0},{"$f":"Timing!BE4","v":0},{"$f":"Timing!BF4","v":0},{"$f":"Timing!BG4","v":0},{"$f":"Timing!BH4","v":0},{"$f":"Timing!BI4","v":0},{"$f":"Timing!BJ4","v":0},{"$f":"Timing!BK4","v":0},{"$f":"Timing!BL4","v":0},{"$f":"Timing!BM4","v":0},{"$f":"Timing!BN4","v":0},{"$f":"Timing!BO4","v":0},{"$f":"Timing!BP4","v":0},{"$f":"Timing!BQ4","v":0},{"$f":"Timing!BR4","v":0},{"$f":"Timing!BS4","v":0},{"$f":"Timing!BT4","v":0},{"$f":"Timing!BU4","v":0},{"$f":"Timing!BV4","v":0},{"$f":"Timing!BW4","v":0},{"$f":"Timing!BX4","v":0},{"$f":"Timing!BY4","v":0},{"$f":"Timing!BZ4","v":0},{"$f":"Timing!CA4","v":0},{"$f":"Timing!CB4","v":0},{"$f":"Timing!CC4","v":0},{"$f":"Timing!CD4","v":0},{"$f":"Timing!CE4","v":0},{"$f":"Timing!CF4","v":0},{"$f":"Timing!CG4","v":0},{"$f":"Timing!CH4","v":0},{"$f":"Timing!CI4","v":0},{"$f":"Timing!CJ4","v":0},{"$f":"Timing!CK4","v":0},{"$f":"Timing!CL4","v":0},{"$f":"Timing!CM4","v":0},{"$f":"Timing!CN4","v":0},{"$f":"Timing!CO4","v":0},{"$f":"Timing!CP4","v":0},{"$f":"Timing!CQ4","v":0},{"$f":"Timing!CR4","v":0},{"$f":"Timing!CS4","v":0},{"$f":"Timing!CT4","v":0},{"$f":"Timing!CU4","v":0},{"$f":"Timing!CV4","v":0},{"$f":"Timing!CW4","v":0},{"$f":"Timing!CX4","v":0},{"$f":"Timing!CY4","v":0},{"$f":"Timing!CZ4","v":0},{"$f":"Timing!DA4","v":0},{"$f":"Timing!DB4","v":0},{"$f":"Timing!DC4","v":0},{"$f":"Timing!DD4","v":0},{"$f":"Timing!DE4","v":0},{"$f":"Timing!DF4","v":0},{"$f":"Timing!DG4","v":0},{"$f":"Timing!DH4","v":0},{"$f":"Timing!DI4","v":0},{"$f":"Timing!DJ4","v":0},{"$f":"Timing!DK4","v":0},{"$f":"Timing!DL4","v":0},{"$f":"Timing!DM4","v":0},{"$f":"Timing!DN4","v":0},{"$f":"Timing!DO4","v":0},{"$f":"Timing!DP4","v":0},{"$f":"Timing!DQ4","v":0},{"$f":"Timing!DR4","v":0},{"$f":"Timing!DS4","v":0},{"$f":"Timing!DT4","v":0},{"$f":"Timing!DU4","v":0},{"$f":"Timing!DV4","v":0},{"$f":"Timing!DW4","v":0},{"$f":"Timing!DX4","v":0},{"$f":"Timing!DY4","v":0},{"$f":"Timing!DZ4","v":0},{"$f":"Timing!EA4","v":0},{"$f":"Timing!EB4","v":0},{"$f":"Timing!EC4","v":0},{"$f":"Timing!ED4","v":0},{"$f":"Timing!EE4","v":0},{"$f":"Timing!EF4","v":0},{"$f":"Timing!EG4","v":0},{"$f":"Timing!EH4","v":0},{"$f":"Timing!EI4","v":0},{"$f":"Timing!EJ4","v":0},{"$f":"Timing!EK4","v":0},{"$f":"Timing!EL4","v":0},{"$f":"Timing!EM4","v":0},{"$f":"Timing!EN4","v":0},{"$f":"Timing!EO4","v":0},{"$f":"Timing!EP4","v":0},{"$f":"Timing!EQ4","v":0},{"$f":"Timing!ER4","v":0},{"$f":"Timing!ES4","v":0},{"$f":"Timing!ET4","v":0},{"$f":"Timing!EU4","v":0},{"$f":"Timing!EV4","v":0},{"$f":"Timing!EW4","v":0},{"$f":"Timing!EX4","v":0},{"$f":"Timing!EY4","v":0},{"$f":"Timing!EZ4","v":0},{"$f":"Timing!FA4","v":0},{"$f":"Timing!FB4","v":0},{"$f":"Timing!FC4","v":0},{"$f":"Timing!FD4","v":0},{"$f":"Timing!FE4","v":0},{"$f":"Timing!FF4","v":0},{"$f":"Timing!FG4","v":0},{"$f":"Timing!FH4","v":0},{"$f":"Timing!FI4","v":0},{"$f":"Timing!FJ4","v":0},{"$f":"Timing!FK4","v":0},{"$f":"Timing!FL4","v":0},{"$f":"Timing!FM4","v":0},{"$f":"Timing!FN4","v":0},{"$f":"Timing!FO4","v":0},{"$f":"Timing!FP4","v":0},{"$f":"Timing!FQ4","v":0},{"$f":"Timing!FR4","v":0},{"$f":"Timing!FS4","v":0},{"$f":"Timing!FT4","v":0},{"$f":"Timing!FU4","v":0}]
[null,null,null,"Construction Phase",null,{"$f":"Timing!F5","v":"2021-01-01"},{"$f":"Timing!G5","v":"2021-12-31"},null,null,{"$f":"Timing!K5","v":0},{"$f":"Timing!L5","v":0},{"$f":"Timing!M5","v":0},{"$f":"Timing!N5","v":0},{"$f":"Timing!O5","v":1},{"$f":"Timing!P5","v":1},{"$f":"Timing!Q5","v":1},{"$f":"Timing!R5","v":1},{"$f":"Timing!S5","v":0},{"$f":"Timing!T5","v":0},{"$f":"Timing!U5","v":0},{"$f":"Timing!V5","v":0},{"$f":"Timing!W5","v":0},{"$f":"Timing!X5","v":0},{"$f":"Timing!Y5","v":0},{"$f":"Timing!Z5","v":0},{"$f":"Timing!AA5","v":0},{"$f":"Timing!AB5","v":0},{"$f":"Timing!AC5","v":0},{"$f":"Timing!AD5","v":0},{"$f":"Timing!AE5","v":0},{"$f":"Timing!AF5","v":0},{"$f":"Timing!AG5","v":0},{"$f":"Timing!AH5","v":0},{"$f":"Timing!AI5","v":0},{"$f":"Timing!AJ5","v":0},{"$f":"Timing!AK5","v":0},{"$f":"Timing!AL5","v":0},{"$f":"Timing!AM5","v":0},{"$f":"Timing!AN5","v":0},{"$f":"Timing!AO5","v":0},{"$f":"Timing!AP5","v":0},{"$f":"Timing!AQ5","v":0},{"$f":"Timing!AR5","v":0},{"$f":"Timing!AS5","v":0},{"$f":"Timing!AT5","v":0},{"$f":"Timing!AU5","v":0},{"$f":"Timing!AV5","v":0},{"$f":"Timing!AW5","v":0},{"$f":"Timing!AX5","v":0},{"$f":"Timing!AY5","v":0},{"$f":"Timing!AZ5","v":0},{"$f":"Timing!BA5","v":0},{"$f":"Timing!BB5","v":0},{"$f":"Timing!BC5","v":0},{"$f":"Timing!BD5","v":0},{"$f":"Timing!BE5","v":0},{"$f":"Timing!BF5","v":0},{"$f":"Timing!BG5","v":0},{"$f":"Timing!BH5","v":0},{"$f":"Timing!BI5","v":0},{"$f":"Timing!BJ5","v":0},{"$f":"Timing!BK5","v":0},{"$f":"Timing!BL5","v":0},{"$f":"Timing!BM5","v":0},{"$f":"Timing!BN5","v":0},{"$f":"Timing!BO5","v":0},{"$f":"Timing!BP5","v":0},{"$f":"Timing!BQ5","v":0},{"$f":"Timing!BR5","v":0},{"$f":"Timing!BS5","v":0},{"$f":"Timing!BT5","v":0},{"$f":"Timing!BU5","v":0},{"$f":"Timing!BV5","v":0},{"$f":"Timing!BW5","v":0},{"$f":"Timing!BX5","v":0},{"$f":"Timing!BY5","v":0},{"$f":"Timing!BZ5","v":0},{"$f":"Timing!CA5","v":0},{"$f":"Timing!CB5","v":0},{"$f":"Timing!CC5","v":0},{"$f":"Timing!CD5","v":0},{"$f":"Timing!CE5","v":0},{"$f":"Timing!CF5","v":0},{"$f":"Timing!CG5","v":0},{"$f":"Timing!CH5","v":0},{"$f":"Timing!CI5","v":0},{"$f":"Timing!CJ5","v":0},{"$f":"Timing!CK5","v":0},{"$f":"Timing!CL5","v":0},{"$f":"Timing!CM5","v":0},{"$f":"Timing!CN5","v":0},{"$f":"Timing!CO5","v":0},{"$f":"Timing!CP5","v":0},{"$f":"Timing!CQ5","v":0},{"$f":"Timing!CR5","v":0},{"$f":"Timing!CS5","v":0},{"$f":"Timing!CT5","v":0},{"$f":"Timing!CU5","v":0},{"$f":"Timing!CV5","v":0},{"$f":"Timing!CW5","v":0},{"$f":"Timing!CX5","v":0},{"$f":"Timing!CY5","v":0},{"$f":"Timing!CZ5","v":0},{"$f":"Timing!DA5","v":0},{"$f":"Timing!DB5","v":0},{"$f":"Timing!DC5","v":0},{"$f":"Timing!DD5","v":0},{"$f":"Timing!DE5","v":0},{"$f":"Timing!DF5","v":0},{"$f":"Timing!DG5","v":0},{"$f":"Timing!DH5","v":0},{"$f":"Timing!DI5","v":0},{"$f":"Timing!DJ5","v":0},{"$f":"Timing!DK5","v":0},{"$f":"Timing!DL5","v":0},{"$f":"Timing!DM5","v":0},{"$f":"Timing!DN5","v":0},{"$f":"Timing!DO5","v":0},{"$f":"Timing!DP5","v":0},{"$f":"Timing!DQ5","v":0},{"$f":"Timing!DR5","v":0},{"$f":"Timing!DS5","v":0},{"$f":"Timing!DT5","v":0},{"$f":"Timing!DU5","v":0},{"$f":"Timing!DV5","v":0},{"$f":"Timing!DW5","v":0},{"$f":"Timing!DX5","v":0},{"$f":"Timing!DY5","v":0},{"$f":"Timing!DZ5","v":0},{"$f":"Timing!EA5","v":0},{"$f":"Timing!EB5","v":0},{"$f":"Timing!EC5","v":0},{"$f":"Timing!ED5","v":0},{"$f":"Timing!EE5","v":0},{"$f":"Timing!EF5","v":0},{"$f":"Timing!EG5","v":0},{"$f":"Timing!EH5","v":0},{"$f":"Timing!EI5","v":0},{"$f":"Timing!EJ5","v":0},{"$f":"Timing!EK5","v":0},{"$f":"Timing!EL5","v":0},{"$f":"Timing!EM5","v":0},{"$f":"Timing!EN5","v":0},{"$f":"Timing!EO5","v":0},{"$f":"Timing!EP5","v":0},{"$f":"Timing!EQ5","v":0},{"$f":"Timing!ER5","v":0},{"$f":"Timing!ES5","v":0},{"$f":"Timing!ET5","v":0},{"$f":"Timing!EU5","v":0},{"$f":"Timing!EV5","v":0},{"$f":"Timing!EW5","v":0},{"$f":"Timing!EX5","v":0},{"$f":"Timing!EY5","v":0},{"$f":"Timing!EZ5","v":0},{"$f":"Timing!FA5","v":0},{"$f":"Timing!FB5","v":0},{"$f":"Timing!FC5","v":0},{"$f":"Timing!FD5","v":0},{"$f":"Timing!FE5","v":0},{"$f":"Timing!FF5","v":0},{"$f":"Timing!FG5","v":0},{"$f":"Timing!FH5","v":0},{"$f":"Timing!FI5","v":0},{"$f":"Timing!FJ5","v":0},{"$f":"Timing!FK5","v":0},{"$f":"Timing!FL5","v":0},{"$f":"Timing!FM5","v":0},{"$f":"Timing!FN5","v":0},{"$f":"Timing!FO5","v":0},{"$f":"Timing!FP5","v":0},{"$f":"Timing!FQ5","v":0},{"$f":"Timing!FR5","v":0},{"$f":"Timing!FS5","v":0},{"$f":"Timing!FT5","v":0},{"$f":"Timing!FU5","v":0}]
[null,null,null,"Operation Phase",null,{"$f":"Timing!F6","v":"2022-01-01"},{"$f":"Timing!G6","v":"2056-12-31"},null,null,{"$f":"Timing!K6","v":0},{"$f":"Timing!L6","v":0},{"$f":"Timing!M6","v":0},{"$f":"Timing!N6","v":0},{"$f":"Timing!O6","v":0},{"$f":"Timing!P6","v":0},{"$f":"Timing!Q6","v":0},{"$f":"Timing!R6","v":0},{"$f":"Timing!S6","v":1},{"$f":"Timing!T6","v":1},{"$f":"Timing!U6","v":1},{"$f":"Timing!V6","v":1},{"$f":"Timing!W6","v":1},{"$f":"Timing!X6","v":1},{"$f":"Timing!Y6","v":1},{"$f":"Timing!Z6","v":1},{"$f":"Timing!AA6","v":1},{"$f":"Timing!AB6","v":1},{"$f":"Timing!AC6","v":1},{"$f":"Timing!AD6","v":1},{"$f":"Timing!AE6","v":1},{"$f":"Timing!AF6","v":1},{"$f":"Timing!AG6","v":1},{"$f":"Timing!AH6","v":1},{"$f":"Timing!AI6","v":1},{"$f":"Timing!AJ6","v":1},{"$f":"Timing!AK6","v":1},{"$f":"Timing!AL6","v":1},{"$f":"Timing!AM6","v":1},{"$f":"Timing!AN6","v":1},{"$f":"Timing!AO6","v":1},{"$f":"Timing!AP6","v":1},{"$f":"Timing!AQ6","v":1},{"$f":"Timing!AR6","v":1},{"$f":"Timing!AS6","v":1},{"$f":"Timing!AT6","v":1},{"$f":"Timing!AU6","v":1},{"$f":"Timing!AV6","v":1},{"$f":"Timing!AW6","v":1},{"$f":"Timing!AX6","v":1},{"$f":"Timing!AY6","v":1},{"$f":"Timing!AZ6","v":1},{"$f":"Timing!BA6","v":1},{"$f":"Timing!BB6","v":1},{"$f":"Timing!BC6","v":1},{"$f":"Timing!BD6","v":1},{"$f":"Timing!BE6","v":1},{"$f":"Timing!BF6","v":1},{"$f":"Timing!BG6","v":1},{"$f":"Timing!BH6","v":1},{"$f":"Timing!BI6","v":1},{"$f":"Timing!BJ6","v":1},{"$f":"Timing!BK6","v":1},{"$f":"Timing!BL6","v":1},{"$f":"Timing!BM6","v":1},{"$f":"Timing!BN6","v":1},{"$f":"Timing!BO6","v":1},{"$f":"Timing!BP6","v":1},{"$f":"Timing!BQ6","v":1},{"$f":"Timing!BR6","v":1},{"$f":"Timing!BS6","v":1},{"$f":"Timing!BT6","v":1},{"$f":"Timing!BU6","v":1},{"$f":"Timing!BV6","v":1},{"$f":"Timing!BW6","v":1},{"$f":"Timing!BX6","v":1},{"$f":"Timing!BY6","v":1},{"$f":"Timing!BZ6","v":1},{"$f":"Timing!CA6","v":1},{"$f":"Timing!CB6","v":1},{"$f":"Timing!CC6","v":1},{"$f":"Timing!CD6","v":1},{"$f":"Timing!CE6","v":1},{"$f":"Timing!CF6","v":1},{"$f":"Timing!CG6","v":1},{"$f":"Timing!CH6","v":1},{"$f":"Timing!CI6","v":1},{"$f":"Timing!CJ6","v":1},{"$f":"Timing!CK6","v":1},{"$f":"Timing!CL6","v":1},{"$f":"Timing!CM6","v":1},{"$f":"Timing!CN6","v":1},{"$f":"Timing!CO6","v":1},{"$f":"Timing!CP6","v":1},{"$f":"Timing!CQ6","v":1},{"$f":"Timing!CR6","v":1},{"$f":"Timing!CS6","v":1},{"$f":"Timing!CT6","v":1},{"$f":"Timing!CU6","v":1},{"$f":"Timing!CV6","v":1},{"$f":"Timing!CW6","v":1},{"$f":"Timing!CX6","v":1},{"$f":"Timing!CY6","v":1},{"$f":"Timing!CZ6","v":1},{"$f":"Timing!DA6","v":1},{"$f":"Timing!DB6","v":1},{"$f":"Timing!DC6","v":1},{"$f":"Timing!DD6","v":1},{"$f":"Timing!DE6","v":1},{"$f":"Timing!DF6","v":1},{"$f":"Timing!DG6","v":1},{"$f":"Timing!DH6","v":1},{"$f":"Timing!DI6","v":1},{"$f":"Timing!DJ6","v":1},{"$f":"Timing!DK6","v":1},{"$f":"Timing!DL6","v":1},{"$f":"Timing!DM6","v":1},{"$f":"Timing!DN6","v":1},{"$f":"Timing!DO6","v":1},{"$f":"Timing!DP6","v":1},{"$f":"Timing!DQ6","v":1},{"$f":"Timing!DR6","v":1},{"$f":"Timing!DS6","v":1},{"$f":"Timing!DT6","v":1},{"$f":"Timing!DU6","v":1},{"$f":"Timing!DV6","v":1},{"$f":"Timing!DW6","v":1},{"$f":"Timing!DX6","v":1},{"$f":"Timing!DY6","v":1},{"$f":"Timing!DZ6","v":1},{"$f":"Timing!EA6","v":1},{"$f":"Timing!EB6","v":1},{"$f":"Timing!EC6","v":1},{"$f":"Timing!ED6","v":1},{"$f":"Timing!EE6","v":1},{"$f":"Timing!EF6","v":1},{"$f":"Timing!EG6","v":1},{"$f":"Timing!EH6","v":1},{"$f":"Timing!EI6","v":1},{"$f":"Timing!EJ6","v":1},{"$f":"Timing!EK6","v":1},{"$f":"Timing!EL6","v":1},{"$f":"Timing!EM6","v":1},{"$f":"Timing!EN6","v":1},{"$f":"Timing!EO6","v":1},{"$f":"Timing!EP6","v":1},{"$f":"Timing!EQ6","v":1},{"$f":"Timing!ER6","v":1},{"$f":"Timing!ES6","v":1},{"$f":"Timing!ET6","v":1},{"$f":"Timing!EU6","v":1},{"$f":"Timing!EV6","v":1},{"$f":"Timing!EW6","v":1},{"$f":"Timing!EX6","v":1},{"$f":"Timing!EY6","v":1},{"$f":"Timing!EZ6","v":1},{"$f":"Timing!FA6","v":1},{"$f":"Timing!FB6","v":1},{"$f":"Timing!FC6","v":0},{"$f":"Timing!FD6","v":0},{"$f":"Timing!FE6","v":0},{"$f":"Timing!FF6","v":0},{"$f":"Timing!FG6","v":0},{"$f":"Timing!FH6","v":0},{"$f":"Timing!FI6","v":0},{"$f":"Timing!FJ6","v":0},{"$f":"Timing!FK6","v":0},{"$f":"Timing!FL6","v":0},{"$f":"Timing!FM6","v":0},{"$f":"Timing!FN6","v":0},{"$f":"Timing!FO6","v":0},{"$f":"Timing!FP6","v":0},{"$f":"Timing!FQ6","v":0},{"$f":"Timing!FR6","v":0},{"$f":"Timing!FS6","v":0},{"$f":"Timing!FT6","v":0},{"$f":"Timing!FU6","v":0}]
[]
[null,null,null,"Pre-flip period",null,null,null,null,null,{"$f":"Timing!K33","v":0},{"$f":"Timing!L33","v":0},{"$f":"Timing!M33","v":0},{"$f":"Timing!N33","v":0},{"$f":"Timing!O33","v":0},{"$f":"Timing!P33","v":0},{"$f":"Timing!Q33","v":0},{"$f":"Timing!R33","v":0},{"$f":"Timing!S33","v":1},{"$f":"Timing!T33","v":1},{"$f":"Timing!U33","v":1},{"$f":"Timing!V33","v":1},{"$f":"Timing!W33","v":1},{"$f":"Timing!X33","v":1},{"$f":"Timing!Y33","v":1},{"$f":"Timing!Z33","v":1},{"$f":"Timing!AA33","v":1},{"$f":"Timing!AB33","v":1},{"$f":"Timing!AC33","v":1},{"$f":"Timing!AD33","v":1},{"$f":"Timing!AE33","v":1},{"$f":"Timing!AF33","v":1},{"$f":"Timing!AG33","v":1},{"$f":"Timing!AH33","v":1},{"$f":"Timing!AI33","v":1},{"$f":"Timing!AJ33","v":1},{"$f":"Timing!AK33","v":1},{"$f":"Timing!AL33","v":1},{"$f":"Timing!AM33","v":0},{"$f":"Timing!AN33","v":0},{"$f":"Timing!AO33","v":0},{"$f":"Timing!AP33","v":0},{"$f":"Timing!AQ33","v":0},{"$f":"Timing!AR33","v":0},{"$f":"Timing!AS33","v":0},{"$f":"Timing!AT33","v":0},{"$f":"Timing!AU33","v":0},{"$f":"Timing!AV33","v":0},{"$f":"Timing!AW33","v":0},{"$f":"Timing!AX33","v":0},{"$f":"Timing!AY33","v":0},{"$f":"Timing!AZ33","v":0},{"$f":"Timing!BA33","v":0},{"$f":"Timing!BB33","v":0},{"$f":"Timing!BC33","v":0},{"$f":"Timing!BD33","v":0},{"$f":"Timing!BE33","v":0},{"$f":"Timing!BF33","v":0},{"$f":"Timing!BG33","v":0},{"$f":"Timing!BH33","v":0},{"$f":"Timing!BI33","v":0},{"$f":"Timing!BJ33","v":0},{"$f":"Timing!BK33","v":0},{"$f":"Timing!BL33","v":0},{"$f":"Timing!BM33","v":0},{"$f":"Timing!BN33","v":0},{"$f":"Timing!BO33","v":0},{"$f":"Timing!BP33","v":0},{"$f":"Timing!BQ33","v":0},{"$f":"Timing!BR33","v":0},{"$f":"Timing!BS33","v":0},{"$f":"Timing!BT33","v":0},{"$f":"Timing!BU33","v":0},{"$f":"Timing!BV33","v":0},{"$f":"Timing!BW33","v":0},{"$f":"Timing!BX33","v":0},{"$f":"Timing!BY33","v":0},{"$f":"Timing!BZ33","v":0},{"$f":"Timing!CA33","v":0},{"$f":"Timing!CB33","v":0},{"$f":"Timing!CC33","v":0},{"$f":"Timing!CD33","v":0},{"$f":"Timing!CE33","v":0},{"$f":"Timing!CF33","v":0},{"$f":"Timing!CG33","v":0},{"$f":"Timing!CH33","v":0},{"$f":"Timing!CI33","v":0},{"$f":"Timing!CJ33","v":0},{"$f":"Timing!CK33","v":0},{"$f":"Timing!CL33","v":0},{"$f":"Timing!CM33","v":0},{"$f":"Timing!CN33","v":0},{"$f":"Timing!CO33","v":0},{"$f":"Timing!CP33","v":0},{"$f":"Timing!CQ33","v":0},{"$f":"Timing!CR33","v":0},{"$f":"Timing!CS33","v":0},{"$f":"Timing!CT33","v":0},{"$f":"Timing!CU33","v":0},{"$f":"Timing!CV33","v":0},{"$f":"Timing!CW33","v":0},{"$f":"Timing!CX33","v":0},{"$f":"Timing!CY33","v":0},{"$f":"Timing!CZ33","v":0},{"$f":"Timing!DA33","v":0},{"$f":"Timing!DB33","v":0},{"$f":"Timing!DC33","v":0},{"$f":"Timing!DD33","v":0},{"$f":"Timing!DE33","v":0},{"$f":"Timing!DF33","v":0},{"$f":"Timing!DG33","v":0},{"$f":"Timing!DH33","v":0},{"$f":"Timing!DI33","v":0},{"$f":"Timing!DJ33","v":0},{"$f":"Timing!DK33","v":0},{"$f":"Timing!DL33","v":0},{"$f":"Timing!DM33","v":0},{"$f":"Timing!DN33","v":0},{"$f":"Timing!DO33","v":0},{"$f":"Timing!DP33","v":0},{"$f":"Timing!DQ33","v":0},{"$f":"Timing!DR33","v":0},{"$f":"Timing!DS33","v":0},{"$f":"Timing!DT33","v":0},{"$f":"Timing!DU33","v":0},{"$f":"Timing!DV33","v":0},{"$f":"Timing!DW33","v":0},{"$f":"Timing!DX33","v":0},{"$f":"Timing!DY33","v":0},{"$f":"Timing!DZ33","v":0},{"$f":"Timing!EA33","v":0},{"$f":"Timing!EB33","v":0},{"$f":"Timing!EC33","v":0},{"$f":"Timing!ED33","v":0},{"$f":"Timing!EE33","v":0},{"$f":"Timing!EF33","v":0},{"$f":"Timing!EG33","v":0},{"$f":"Timing!EH33","v":0},{"$f":"Timing!EI33","v":0},{"$f":"Timing!EJ33","v":0},{"$f":"Timing!EK33","v":0},{"$f":"Timing!EL33","v":0},{"$f":"Timing!EM33","v":0},{"$f":"Timing!EN33","v":0},{"$f":"Timing!EO33","v":0},{"$f":"Timing!EP33","v":0},{"$f":"Timing!EQ33","v":0},{"$f":"Timing!ER33","v":0},{"$f":"Timing!ES33","v":0},{"$f":"Timing!ET33","v":0},{"$f":"Timing!EU33","v":0},{"$f":"Timing!EV33","v":0},{"$f":"Timing!EW33","v":0},{"$f":"Timing!EX33","v":0},{"$f":"Timing!EY33","v":0},{"$f":"Timing!EZ33","v":0},{"$f":"Timing!FA33","v":0},{"$f":"Timing!FB33","v":0},{"$f":"Timing!FC33","v":0},{"$f":"Timing!FD33","v":0},{"$f":"Timing!FE33","v":0},{"$f":"Timing!FF33","v":0},{"$f":"Timing!FG33","v":0},{"$f":"Timing!FH33","v":0},{"$f":"Timing!FI33","v":0},{"$f":"Timing!FJ33","v":0},{"$f":"Timing!FK33","v":0},{"$f":"Timing!FL33","v":0},{"$f":"Timing!FM33","v":0},{"$f":"Timing!FN33","v":0},{"$f":"Timing!FO33","v":0},{"$f":"Timing!FP33","v":0},{"$f":"Timing!FQ33","v":0},{"$f":"Timing!FR33","v":0},{"$f":"Timing!FS33","v":0},{"$f":"Timing!FT33","v":0},{"$f":"Timing!FU33","v":0}]
[null,null,null,"Post-flip period",null,null,null,null,null,{"$f":"Timing!K34","v":0},{"$f":"Timing!L34","v":0},{"$f":"Timing!M34","v":0},{"$f":"Timing!N34","v":0},{"$f":"Timing!O34","v":0},{"$f":"Timing!P34","v":0},{"$f":"Timing!Q34","v":0},{"$f":"Timing!R34","v":0},{"$f":"Timing!S34","v":0},{"$f":"Timing!T34","v":0},{"$f":"Timing!U34","v":0},{"$f":"Timing!V34","v":0},{"$f":"Timing!W34","v":0},{"$f":"Timing!X34","v":0},{"$f":"Timing!Y34","v":0},{"$f":"Timing!Z34","v":0},{"$f":"Timing!AA34","v":0},{"$f":"Timing!AB34","v":0},{"$f":"Timing!AC34","v":0},{"$f":"Timing!AD34","v":0},{"$f":"Timing!AE34","v":0},{"$f":"Timing!AF34","v":0},{"$f":"Timing!AG34","v":0},{"$f":"Timing!AH34","v":0},{"$f":"Timing!AI34","v":0},{"$f":"Timing!AJ34","v":0},{"$f":"Timing!AK34","v":0},{"$f":"Timing!AL34","v":0},{"$f":"Timing!AM34","v":1},{"$f":"Timing!AN34","v":1},{"$f":"Timing!AO34","v":1},{"$f":"Timing!AP34","v":1},{"$f":"Timing!AQ34","v":1},{"$f":"Timing!AR34","v":1},{"$f":"Timing!AS34","v":1},{"$f":"Timing!AT34","v":1},{"$f":"Timing!AU34","v":1},{"$f":"Timing!AV34","v":1},{"$f":"Timing!AW34","v":1},{"$f":"Timing!AX34","v":1},{"$f":"Timing!AY34","v":1},{"$f":"Timing!AZ34","v":1},{"$f":"Timing!BA34","v":1},{"$f":"Timing!BB34","v":1},{"$f":"Timing!BC34","v":1},{"$f":"Timing!BD34","v":1},{"$f":"Timing!BE34","v":1},{"$f":"Timing!BF34","v":1},{"$f":"Timing!BG34","v":1},{"$f":"Timing!BH34","v":1},{"$f":"Timing!BI34","v":1},{"$f":"Timing!BJ34","v":1},{"$f":"Timing!BK34","v":1},{"$f":"Timing!BL34","v":1},{"$f":"Timing!BM34","v":1},{"$f":"Timing!BN34","v":1},{"$f":"Timing!BO34","v":1},{"$f":"Timing!BP34","v":1},{"$f":"Timing!BQ34","v":1},{"$f":"Timing!BR34","v":1},{"$f":"Timing!BS34","v":1},{"$f":"Timing!BT34","v":1},{"$f":"Timing!BU34","v":1},{"$f":"Timing!BV34","v":1},{"$f":"Timing!BW34","v":1},{"$f":"Timing!BX34","v":1},{"$f":"Timing!BY34","v":1},{"$f":"Timing!BZ34","v":1},{"$f":"Timing!CA34","v":1},{"$f":"Timing!CB34","v":1},{"$f":"Timing!CC34","v":1},{"$f":"Timing!CD34","v":1},{"$f":"Timing!CE34","v":1},{"$f":"Timing!CF34","v":1},{"$f":"Timing!CG34","v":1},{"$f":"Timing!CH34","v":1},{"$f":"Timing!CI34","v":1},{"$f":"Timing!CJ34","v":1},{"$f":"Timing!CK34","v":1},{"$f":"Timing!CL34","v":1},{"$f":"Timing!CM34","v":1},{"$f":"Timing!CN34","v":1},{"$f":"Timing!CO34","v":1},{"$f":"Timing!CP34","v":1},{"$f":"Timing!CQ34","v":1},{"$f":"Timing!CR34","v":1},{"$f":"Timing!CS34","v":1},{"$f":"Timing!CT34","v":1},{"$f":"Timing!CU34","v":1},{"$f":"Timing!CV34","v":1},{"$f":"Timing!CW34","v":1},{"$f":"Timing!CX34","v":1},{"$f":"Timing!CY34","v":1},{"$f":"Timing!CZ34","v":1},{"$f":"Timing!DA34","v":1},{"$f":"Timing!DB34","v":1},{"$f":"Timing!DC34","v":1},{"$f":"Timing!DD34","v":1},{"$f":"Timing!DE34","v":1},{"$f":"Timing!DF34","v":1},{"$f":"Timing!DG34","v":1},{"$f":"Timing!DH34","v":1},{"$f":"Timing!DI34","v":1},{"$f":"Timing!DJ34","v":1},{"$f":"Timing!DK34","v":1},{"$f":"Timing!DL34","v":1},{"$f":"Timing!DM34","v":1},{"$f":"Timing!DN34","v":1},{"$f":"Timing!DO34","v":1},{"$f":"Timing!DP34","v":1},{"$f":"Timing!DQ34","v":1},{"$f":"Timing!DR34","v":1},{"$f":"Timing!DS34","v":1},{"$f":"Timing!DT34","v":1},{"$f":"Timing!DU34","v":1},{"$f":"Timing!DV34","v":1},{"$f":"Timing!DW34","v":1},{"$f":"Timing!DX34","v":1},{"$f":"Timing!DY34","v":1},{"$f":"Timing!DZ34","v":1},{"$f":"Timing!EA34","v":1},{"$f":"Timing!EB34","v":1},{"$f":"Timing!EC34","v":1},{"$f":"Timing!ED34","v":1},{"$f":"Timing!EE34","v":1},{"$f":"Timing!EF34","v":1},{"$f":"Timing!EG34","v":1},{"$f":"Timing!EH34","v":1},{"$f":"Timing!EI34","v":1},{"$f":"Timing!EJ34","v":1},{"$f":"Timing!EK34","v":1},{"$f":"Timing!EL34","v":1},{"$f":"Timing!EM34","v":1},{"$f":"Timing!EN34","v":1},{"$f":"Timing!EO34","v":1},{"$f":"Timing!EP34","v":1},{"$f":"Timing!EQ34","v":1},{"$f":"Timing!ER34","v":1},{"$f":"Timing!ES34","v":1},{"$f":"Timing!ET34","v":1},{"$f":"Timing!EU34","v":1},{"$f":"Timing!EV34","v":1},{"$f":"Timing!EW34","v":1},{"$f":"Timing!EX34","v":1},{"$f":"Timing!EY34","v":1},{"$f":"Timing!EZ34","v":1},{"$f":"Timing!FA34","v":1},{"$f":"Timing!FB34","v":1},{"$f":"Timing!FC34","v":0},{"$f":"Timing!FD34","v":0},{"$f":"Timing!FE34","v":0},{"$f":"Timing!FF34","v":0},{"$f":"Timing!FG34","v":0},{"$f":"Timing!FH34","v":0},{"$f":"Timing!FI34","v":0},{"$f":"Timing!FJ34","v":0},{"$f":"Timing!FK34","v":0},{"$f":"Timing!FL34","v":0},{"$f":"Timing!FM34","v":0},{"$f":"Timing!FN34","v":0},{"$f":"Timing!FO34","v":0},{"$f":"Timing!FP34","v":0},{"$f":"Timing!FQ34","v":0},{"$f":"Timing!FR34","v":0},{"$f":"Timing!FS34","v":0},{"$f":"Timing!FT34","v":0},{"$f":"Timing!FU34","v":0}]
[]
[null,"Transferred Data"]
[null,null,"Development Costs",null,null,null,null,{"$f":"SUM(I12:XFD12)","v":0},null,{"$f":"'Partnership Pre-tax Cash Flow'!I113","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!J113","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!K113","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!L113","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!M113","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!N113","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!O113","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!P113","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!Q113","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!R113","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!S113","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!T113","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!U113","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!V113","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!W113","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!X113","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!Y113","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!Z113","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!AA113","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!AB113","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!AC113","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!AD113","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!AE113","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!AF113","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!AG113","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!AH113","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!AI113","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!AJ113","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!AK113","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!AL113","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!AM113","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!AN113","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!AO113","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!AP113","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!AQ113","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!AR113","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!AS113","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!AT113","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!AU113","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!AV113","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!AW113","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!AX113","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!AY113","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!AZ113","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!BA113","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!BB113","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!BC113","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!BD113","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!BE113","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!BF113","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!BG113","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!BH113","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!BI113","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!BJ113","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!BK113","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!BL113","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!BM113","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!BN113","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!BO113","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!BP113","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!BQ113","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!BR113","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!BS113","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!BT113","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!BU113","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!BV113","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!BW113","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!BX113","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!BY113","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!BZ113","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!CA113","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!CB113","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!CC113","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!CD113","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!CE113","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!CF113","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!CG113","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!CH113","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!CI113","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!CJ113","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!CK113","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!CL113","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!CM113","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!CN113","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!CO113","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!CP113","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!CQ113","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!CR113","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!CS113","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!CT113","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!CU113","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!CV113","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!CW113","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!CX113","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!CY113","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!CZ113","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!DA113","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!DB113","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!DC113","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!DD113","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!DE113","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!DF113","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!DG113","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!DH113","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!DI113","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!DJ113","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!DK113","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!DL113","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!DM113","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!DN113","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!DO113","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!DP113","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!DQ113","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!DR113","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!DS113","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!DT113","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!DU113","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!DV113","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!DW113","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!DX113","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!DY113","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!DZ113","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!EA113","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!EB113","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!EC113","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!ED113","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!EE113","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!EF113","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!EG113","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!EH113","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!EI113","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!EJ113","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!EK113","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!EL113","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!EM113","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!EN113","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!EO113","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!EP113","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!EQ113","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!ER113","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!ES113","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!ET113","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!EU113","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!EV113","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!EW113","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!EX113","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!EY113","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!EZ113","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!FA113","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!FB113","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!FC113","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!FD113","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!FE113","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!FF113","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!FG113","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!FH113","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!FI113","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!FJ113","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!FK113","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!FL113","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!FM113","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!FN113","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!FO113","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!FP113","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!FQ113","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!FR113","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!FS113","v":0}]
[null,null,"Capital Expenditures",null,null,null,null,{"$f":"SUM(I13:XFD13)","v":292950},null,{"$f":"'Partnership Pre-tax Cash Flow'!I121","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!J121","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!K121","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!L121","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!M121","v":73237.5},{"$f":"'Partnership Pre-tax Cash Flow'!N121","v":73237.5},{"$f":"'Partnership Pre-tax Cash Flow'!O121","v":73237.5},{"$f":"'Partnership Pre-tax Cash Flow'!P121","v":73237.5},{"$f":"'Partnership Pre-tax Cash Flow'!Q121","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!R121","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!S121","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!T121","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!U121","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!V121","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!W121","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!X121","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!Y121","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!Z121","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!AA121","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!AB121","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!AC121","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!AD121","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!AE121","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!AF121","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!AG121","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!AH121","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!AI121","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!AJ121","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!AK121","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!AL121","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!AM121","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!AN121","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!AO121","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!AP121","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!AQ121","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!AR121","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!AS121","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!AT121","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!AU121","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!AV121","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!AW121","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!AX121","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!AY121","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!AZ121","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!BA121","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!BB121","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!BC121","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!BD121","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!BE121","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!BF121","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!BG121","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!BH121","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!BI121","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!BJ121","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!BK121","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!BL121","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!BM121","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!BN121","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!BO121","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!BP121","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!BQ121","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!BR121","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!BS121","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!BT121","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!BU121","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!BV121","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!BW121","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!BX121","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!BY121","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!BZ121","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!CA121","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!CB121","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!CC121","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!CD121","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!CE121","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!CF121","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!CG121","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!CH121","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!CI121","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!CJ121","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!CK121","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!CL121","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!CM121","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!CN121","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!CO121","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!CP121","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!CQ121","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!CR121","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!CS121","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!CT121","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!CU121","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!CV121","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!CW121","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!CX121","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!CY121","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!CZ121","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!DA121","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!DB121","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!DC121","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!DD121","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!DE121","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!DF121","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!DG121","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!DH121","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!DI121","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!DJ121","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!DK121","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!DL121","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!DM121","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!DN121","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!DO121","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!DP121","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!DQ121","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!DR121","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!DS121","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!DT121","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!DU121","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!DV121","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!DW121","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!DX121","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!DY121","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!DZ121","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!EA121","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!EB121","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!EC121","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!ED121","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!EE121","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!EF121","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!EG121","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!EH121","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!EI121","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!EJ121","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!EK121","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!EL121","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!EM121","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!EN121","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!EO121","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!EP121","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!EQ121","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!ER121","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!ES121","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!ET121","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!EU121","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!EV121","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!EW121","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!EX121","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!EY121","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!EZ121","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!FA121","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!FB121","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!FC121","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!FD121","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!FE121","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!FF121","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!FG121","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!FH121","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!FI121","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!FJ121","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!FK121","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!FL121","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!FM121","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!FN121","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!FO121","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!FP121","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!FQ121","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!FR121","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!FS121","v":0}]
[null,null,"Total",null,null,null,null,292950,null,{"$f":"SUM(J12:J13)","v":0},{"$f":"SUM(K12:K13)","v":0},0,0,73237.5,73237.5,73237.5,73237.5,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BW12:BW13)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(EI12:EI13)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Tax Equity Funding",null,null,null,null,{"$f":"-'Allocation to partners'!I69","v":0}]
[null,null,"Sponsor Funding",null,null,null,null,{"$f":"'Allocation to partners'!I31","v":0}]
[]
[null,null,"Debt from P50",null,null,null,null,{"$f":"'Back Leverage Debt sizing'!E41","v":0}]
[null,null,"Debt from P90",null,null,null,null,{"$f":"'Back Leverage Debt sizing'!E69","v":135026.07751647464}]
[null,null,"Debt Applied",null,null,null,null,{"$f":"MIN(H20,H19)","v":0}]
[]
[null,null,"Minimum Equity",null,null,null,null,0.15]
[]
[null,"Sponsor Partner Sources and Uses Summary"]
[null,null,"Uses of Funds",null,null,null,null,null,null,"Applied","Fixed BL","Computed BL","Diference"]
[null,null,null,"Sponsor Direct Contribution",null,null,null,{"$f":"H17","v":0},null,{"$f":"K27","v":174745.20000000007},174745.20000000007,{"$f":"H27","v":0},{"$f":"K27-L27","v":174745.20000000007}]
[null,null,null,"Back Leverage IDC",null,null,null,{"$f":"J28","v":1307.1723192629099},null,{"$f":"K28","v":1307.1723192629099},1307.1723192629099,{"$f":"H41","v":0},{"$f":"K28-L28","v":1307.1723192629099}]
[null,null,null,"Back Leverage Up-Front Fee",null,null,null,{"$f":"J29","v":1531.3104817284022},null,1531.3104817284022,1531.3104817284022,{"$f":"H42","v":0},1531.3104817284022]
[null,null,null,"Back Leverage Commitment Fee",null,null,null,1080.7519747721292,null,1080.7519747721292,1080.7519747721292,{"$f":"H43","v":0},1080.7519747721292]
[null,null,null,"Total Sponsor Uses",null,null,null,{"$f":"SUM(H27:H30)","v":3919.2347757634416},null,138541.7355196343,138541.7355196343,{"$f":"SUM(L27:L30)","v":0},{"$f":"SUM(M27:M30)","v":178664.43477576351},"BL Diff"]
[]
[null,null,"Sources of Funds"]
[null,null,null,"Sponsor Back Leverage Construction",null,{"$f":"H34/H31","v":0},null,{"$f":"H21","v":0}]
[null,null,null,"Sponsor Equity",null,{"$f":"1-F34","v":1},null,{"$f":"H31*F35","v":3919.2347757634416}]
[null,null,null,"Total Sponsor Sources",null,null,null,{"$f":"SUM(H34:H35)","v":3919.2347757634416}]
[]
[null,"Sponsor Funding Period by Period"]
[null,null,"Funding Requirements"]
[null,null,null,"Sponsor Direct Contribution",null,null,null,{"$f":"SUM(I40:XFD40)","v":0},null,{"$f":"'Allocation to partners'!J31","v":0},{"$f":"'Allocation to partners'!K31","v":0},{"$f":"'Allocation to partners'!L31","v":0},{"$f":"'Allocation to partners'!M31","v":0},{"$f":"'Allocation to partners'!N31","v":0},{"$f":"'Allocation to partners'!O31","v":0},{"$f":"'Allocation to partners'!P31","v":0},{"$f":"'Allocation to partners'!Q31","v":0},{"$f":"'Allocation to partners'!R31","v":0},{"$f":"'Allocation to partners'!S31","v":0},{"$f":"'Allocation to partners'!T31","v":0},{"$f":"'Allocation to partners'!U31","v":0},{"$f":"'Allocation to partners'!V31","v":0},{"$f":"'Allocation to partners'!W31","v":0},{"$f":"'Allocation to partners'!X31","v":0},{"$f":"'Allocation to partners'!Y31","v":0},{"$f":"'Allocation to partners'!Z31","v":0},{"$f":"'Allocation to partners'!AA31","v":0},{"$f":"'Allocation to partners'!AB31","v":0},{"$f":"'Allocation to partners'!AC31","v":0},{"$f":"'Allocation to partners'!AD31","v":0},{"$f":"'Allocation to partners'!AE31","v":0},{"$f":"'Allocation to partners'!AF31","v":0},{"$f":"'Allocation to partners'!AG31","v":0},{"$f":"'Allocation to partners'!AH31","v":0},{"$f":"'Allocation to partners'!AI31","v":0},{"$f":"'Allocation to partners'!AJ31","v":0},{"$f":"'Allocation to partners'!AK31","v":0},{"$f":"'Allocation to partners'!AL31","v":0},{"$f":"'Allocation to partners'!AM31","v":0},{"$f":"'Allocation to partners'!AN31","v":0},{"$f":"'Allocation to partners'!AO31","v":0},{"$f":"'Allocation to partners'!AP31","v":0},{"$f":"'Allocation to partners'!AQ31","v":0},{"$f":"'Allocation to partners'!AR31","v":0},{"$f":"'Allocation to partners'!AS31","v":0},{"$f":"'Allocation to partners'!AT31","v":0},{"$f":"'Allocation to partners'!AU31","v":0},{"$f":"'Allocation to partners'!AV31","v":0},{"$f":"'Allocation to partners'!AW31","v":0},{"$f":"'Allocation to partners'!AX31","v":0},{"$f":"'Allocation to partners'!AY31","v":0},{"$f":"'Allocation to partners'!AZ31","v":0},{"$f":"'Allocation to partners'!BA31","v":0},{"$f":"'Allocation to partners'!BB31","v":0},{"$f":"'Allocation to partners'!BC31","v":0},{"$f":"'Allocation to partners'!BD31","v":0},{"$f":"'Allocation to partners'!BE31","v":0},{"$f":"'Allocation to partners'!BF31","v":0},{"$f":"'Allocation to partners'!BG31","v":0},{"$f":"'Allocation to partners'!BH31","v":0},{"$f":"'Allocation to partners'!BI31","v":0},{"$f":"'Allocation to partners'!BJ31","v":0},{"$f":"'Allocation to partners'!BK31","v":0},{"$f":"'Allocation to partners'!BL31","v":0},{"$f":"'Allocation to partners'!BM31","v":0},{"$f":"'Allocation to partners'!BN31","v":0},{"$f":"'Allocation to partners'!BO31","v":0},{"$f":"'Allocation to partners'!BP31","v":0},{"$f":"'Allocation to partners'!BQ31","v":0},{"$f":"'Allocation to partners'!BR31","v":0},{"$f":"'Allocation to partners'!BS31","v":0},{"$f":"'Allocation to partners'!BT31","v":0},{"$f":"'Allocation to partners'!BU31","v":0},{"$f":"'Allocation to partners'!BV31","v":0},{"$f":"'Allocation to partners'!BW31","v":0},{"$f":"'Allocation to partners'!BX31","v":0},{"$f":"'Allocation to partners'!BY31","v":0},{"$f":"'Allocation to partners'!BZ31","v":0},{"$f":"'Allocation to partners'!CA31","v":0},{"$f":"'Allocation to partners'!CB31","v":0},{"$f":"'Allocation to partners'!CC31","v":0},{"$f":"'Allocation to partners'!CD31","v":0},{"$f":"'Allocation to partners'!CE31","v":0},{"$f":"'Allocation to partners'!CF31","v":0},{"$f":"'Allocation to partners'!CG31","v":0},{"$f":"'Allocation to partners'!CH31","v":0},{"$f":"'Allocation to partners'!CI31","v":0},{"$f":"'Allocation to partners'!CJ31","v":0},{"$f":"'Allocation to partners'!CK31","v":0},{"$f":"'Allocation to partners'!CL31","v":0},{"$f":"'Allocation to partners'!CM31","v":0},{"$f":"'Allocation to partners'!CN31","v":0},{"$f":"'Allocation to partners'!CO31","v":0},{"$f":"'Allocation to partners'!CP31","v":0},{"$f":"'Allocation to partners'!CQ31","v":0},{"$f":"'Allocation to partners'!CR31","v":0},{"$f":"'Allocation to partners'!CS31","v":0},{"$f":"'Allocation to partners'!CT31","v":0},{"$f":"'Allocation to partners'!CU31","v":0},{"$f":"'Allocation to partners'!CV31","v":0},{"$f":"'Allocation to partners'!CW31","v":0},{"$f":"'Allocation to partners'!CX31","v":0},{"$f":"'Allocation to partners'!CY31","v":0},{"$f":"'Allocation to partners'!CZ31","v":0},{"$f":"'Allocation to partners'!DA31","v":0},{"$f":"'Allocation to partners'!DB31","v":0},{"$f":"'Allocation to partners'!DC31","v":0},{"$f":"'Allocation to partners'!DD31","v":0},{"$f":"'Allocation to partners'!DE31","v":0},{"$f":"'Allocation to partners'!DF31","v":0},{"$f":"'Allocation to partners'!DG31","v":0},{"$f":"'Allocation to partners'!DH31","v":0},{"$f":"'Allocation to partners'!DI31","v":0},{"$f":"'Allocation to partners'!DJ31","v":0},{"$f":"'Allocation to partners'!DK31","v":0},{"$f":"'Allocation to partners'!DL31","v":0},{"$f":"'Allocation to partners'!DM31","v":0},{"$f":"'Allocation to partners'!DN31","v":0},{"$f":"'Allocation to partners'!DO31","v":0},{"$f":"'Allocation to partners'!DP31","v":0},{"$f":"'Allocation to partners'!DQ31","v":0},{"$f":"'Allocation to partners'!DR31","v":0},{"$f":"'Allocation to partners'!DS31","v":0},{"$f":"'Allocation to partners'!DT31","v":0},{"$f":"'Allocation to partners'!DU31","v":0},{"$f":"'Allocation to partners'!DV31","v":0},{"$f":"'Allocation to partners'!DW31","v":0},{"$f":"'Allocation to partners'!DX31","v":0},{"$f":"'Allocation to partners'!DY31","v":0},{"$f":"'Allocation to partners'!DZ31","v":0},{"$f":"'Allocation to partners'!EA31","v":0},{"$f":"'Allocation to partners'!EB31","v":0},{"$f":"'Allocation to partners'!EC31","v":0},{"$f":"'Allocation to partners'!ED31","v":0},{"$f":"'Allocation to partners'!EE31","v":0},{"$f":"'Allocation to partners'!EF31","v":0},{"$f":"'Allocation to partners'!EG31","v":0},{"$f":"'Allocation to partners'!EH31","v":0},{"$f":"'Allocation to partners'!EI31","v":0},{"$f":"'Allocation to partners'!EJ31","v":0},{"$f":"'Allocation to partners'!EK31","v":0},{"$f":"'Allocation to partners'!EL31","v":0},{"$f":"'Allocation to partners'!EM31","v":0},{"$f":"'Allocation to partners'!EN31","v":0},{"$f":"'Allocation to partners'!EO31","v":0},{"$f":"'Allocation to partners'!EP31","v":0},{"$f":"'Allocation to partners'!EQ31","v":0},{"$f":"'Allocation to partners'!ER31","v":0},{"$f":"'Allocation to partners'!ES31","v":0},{"$f":"'Allocation to partners'!ET31","v":0},{"$f":"'Allocation to partners'!EU31","v":0},{"$f":"'Allocation to partners'!EV31","v":0},{"$f":"'Allocation to partners'!EW31","v":0},{"$f":"'Allocation to partners'!EX31","v":0},{"$f":"'Allocation to partners'!EY31","v":0},{"$f":"'Allocation to partners'!EZ31","v":0},{"$f":"'Allocation to partners'!FA31","v":0},{"$f":"'Allocation to partners'!FB31","v":0},{"$f":"'Allocation to partners'!FC31","v":0},{"$f":"'Allocation to partners'!FD31","v":0},{"$f":"'Allocation to partners'!FE31","v":0},{"$f":"'Allocation to partners'!FF31","v":0},{"$f":"'Allocation to partners'!FG31","v":0},{"$f":"'Allocation to partners'!FH31","v":0},{"$f":"'Allocation to partners'!FI31","v":0},{"$f":"'Allocation to partners'!FJ31","v":0},{"$f":"'Allocation to partners'!FK31","v":0},{"$f":"'Allocation to partners'!FL31","v":0},{"$f":"'Allocation to partners'!FM31","v":0},{"$f":"'Allocation to partners'!FN31","v":0},{"$f":"'Allocation to partners'!FO31","v":0},{"$f":"'Allocation to partners'!FP31","v":0},{"$f":"'Allocation to partners'!FQ31","v":0},{"$f":"'Allocation to partners'!FR31","v":0},{"$f":"'Allocation to partners'!FS31","v":0},{"$f":"'Allocation to partners'!FT31","v":0}]
[null,null,null,"Back Leverage IDC",null,null,null,{"$f":"SUM(I41:XFD41)","v":0},null,{"$f":"J68","v":0},{"$f":"K68","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BW68","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EI68","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Back Leverage Up-Front Fee",null,null,null,0,null,{"$f":"J73","v":0},{"$f":"K73","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BW73","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EI73","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Back Leverage Commitment Fee",null,null,null,0,null,{"$f":"J79","v":0},{"$f":"K79","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BW79","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EI79","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Total Sponsor Funding Requirement",null,null,null,0,null,{"$f":"SUM(J40:J42)","v":0},{"$f":"SUM(K40:K42)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BW40:BW42)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(EI40:EI42)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Sponsor Up-front Equity"]
[null,null,null,"Sponsor Commitment",null,{"$f":"H35","v":3919.2347757634416},null,null,null,{"$f":"$F$47","v":3919.2347757634416},3919.2347757634416,3919.2347757634416,3919.2347757634416,3919.2347757634416,3919.2347757634416,3919.2347757634416,3919.2347757634416,3919.2347757634416,3919.2347757634416,3919.2347757634416,3919.2347757634416,3919.2347757634416,3919.2347757634416,3919.2347757634416,3919.2347757634416,3919.2347757634416,3919.2347757634416,3919.2347757634416,3919.2347757634416,3919.2347757634416,3919.2347757634416,3919.2347757634416,3919.2347757634416,3919.2347757634416,3919.2347757634416,3919.2347757634416,3919.2347757634416,3919.2347757634416,3919.2347757634416,3919.2347757634416,3919.2347757634416,{"$f":"$F$47","v":3919.2347757634416},3919.2347757634416,3919.2347757634416,3919.2347757634416,3919.2347757634416,3919.2347757634416,3919.2347757634416,3919.2347757634416,3919.2347757634416,3919.2347757634416,3919.2347757634416,3919.2347757634416,3919.2347757634416,3919.2347757634416,3919.2347757634416,3919.2347757634416,3919.2347757634416,3919.2347757634416,3919.2347757634416,3919.2347757634416,3919.2347757634416,3919.2347757634416,3919.2347757634416,3919.2347757634416,3919.2347757634416,3919.2347757634416,3919.2347757634416,3919.2347757634416,3919.2347757634416,3919.2347757634416,3919.2347757634416,3919.2347757634416,{"$f":"$F$47","v":3919.2347757634416},3919.2347757634416,3919.2347757634416,3919.2347757634416,3919.2347757634416,3919.2347757634416,3919.2347757634416,3919.2347757634416,3919.2347757634416,3919.2347757634416,3919.2347757634416,3919.2347757634416,3919.2347757634416,3919.2347757634416,3919.2347757634416,3919.2347757634416,3919.2347757634416,3919.2347757634416,3919.2347757634416,3919.2347757634416,3919.2347757634416,3919.2347757634416,3919.2347757634416,3919.2347757634416,3919.2347757634416,3919.2347757634416,3919.2347757634416,3919.2347757634416,3919.2347757634416,3919.2347757634416,3919.2347757634416,3919.2347757634416,{"$f":"$F$47","v":3919.2347757634416},3919.2347757634416,3919.2347757634416,3919.2347757634416,3919.2347757634416,3919.2347757634416,3919.2347757634416,3919.2347757634416,3919.2347757634416,3919.2347757634416,3919.2347757634416,3919.2347757634416,3919.2347757634416,3919.2347757634416,3919.2347757634416,3919.2347757634416,3919.2347757634416,3919.2347757634416,3919.2347757634416,3919.2347757634416,3919.2347757634416,3919.2347757634416,3919.2347757634416,3919.2347757634416,3919.2347757634416,3919.2347757634416,3919.2347757634416,3919.2347757634416,3919.2347757634416,3919.2347757634416,3919.2347757634416,3919.2347757634416,{"$f":"$F$47","v":3919.2347757634416},3919.2347757634416,3919.2347757634416,3919.2347757634416,3919.2347757634416,3919.2347757634416,3919.2347757634416,3919.2347757634416,3919.2347757634416,3919.2347757634416,3919.2347757634416,3919.2347757634416,3919.2347757634416,3919.2347757634416,3919.2347757634416,3919.2347757634416,3919.2347757634416,3919.2347757634416,3919.2347757634416,3919.2347757634416,3919.2347757634416,3919.2347757634416,3919.2347757634416,3919.2347757634416,3919.2347757634416,3919.2347757634416,3919.2347757634416,3919.2347757634416,3919.2347757634416,3919.2347757634416,3919.2347757634416,3919.2347757634416,{"$f":"$F$47","v":3919.2347757634416},3919.2347757634416,3919.2347757634416,3919.2347757634416,3919.2347757634416,3919.2347757634416,3919.2347757634416]
[null,null,null,"Less: Aready Commited",null,null,null,null,null,{"$f":"J51","v":0},{"$f":"K51","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BW51","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EI51","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Remaining Commitment",null,null,null,null,null,{"$f":"J47-J48","v":3919.2347757634416},{"$f":"K47-K48","v":3919.2347757634416},3919.2347757634416,3919.2347757634416,3919.2347757634416,3919.2347757634416,3919.2347757634416,3919.2347757634416,3919.2347757634416,3919.2347757634416,3919.2347757634416,3919.2347757634416,3919.2347757634416,3919.2347757634416,3919.2347757634416,3919.2347757634416,3919.2347757634416,3919.2347757634416,3919.2347757634416,3919.2347757634416,3919.2347757634416,3919.2347757634416,3919.2347757634416,3919.2347757634416,3919.2347757634416,3919.2347757634416,3919.2347757634416,3919.2347757634416,3919.2347757634416,3919.2347757634416,3919.2347757634416,3919.2347757634416,3919.2347757634416,3919.2347757634416,3919.2347757634416,3919.2347757634416,3919.2347757634416,3919.2347757634416,3919.2347757634416,3919.2347757634416,3919.2347757634416,3919.2347757634416,3919.2347757634416,3919.2347757634416,3919.2347757634416,3919.2347757634416,3919.2347757634416,3919.2347757634416,3919.2347757634416,3919.2347757634416,3919.2347757634416,3919.2347757634416,3919.2347757634416,3919.2347757634416,3919.2347757634416,3919.2347757634416,3919.2347757634416,3919.2347757634416,3919.2347757634416,3919.2347757634416,3919.2347757634416,3919.2347757634416,3919.2347757634416,3919.2347757634416,3919.2347757634416,{"$f":"BW47-BW48","v":3919.2347757634416},3919.2347757634416,3919.2347757634416,3919.2347757634416,3919.2347757634416,3919.2347757634416,3919.2347757634416,3919.2347757634416,3919.2347757634416,3919.2347757634416,3919.2347757634416,3919.2347757634416,3919.2347757634416,3919.2347757634416,3919.2347757634416,3919.2347757634416,3919.2347757634416,3919.2347757634416,3919.2347757634416,3919.2347757634416,3919.2347757634416,3919.2347757634416,3919.2347757634416,3919.2347757634416,3919.2347757634416,3919.2347757634416,3919.2347757634416,3919.2347757634416,3919.2347757634416,3919.2347757634416,3919.2347757634416,3919.2347757634416,3919.2347757634416,3919.2347757634416,3919.2347757634416,3919.2347757634416,3919.2347757634416,3919.2347757634416,3919.2347757634416,3919.2347757634416,3919.2347757634416,3919.2347757634416,3919.2347757634416,3919.2347757634416,3919.2347757634416,3919.2347757634416,3919.2347757634416,3919.2347757634416,3919.2347757634416,3919.2347757634416,3919.2347757634416,3919.2347757634416,3919.2347757634416,3919.2347757634416,3919.2347757634416,3919.2347757634416,3919.2347757634416,3919.2347757634416,3919.2347757634416,3919.2347757634416,3919.2347757634416,3919.2347757634416,3919.2347757634416,3919.2347757634416,{"$f":"EI47-EI48","v":3919.2347757634416},3919.2347757634416,3919.2347757634416,3919.2347757634416,3919.2347757634416,3919.2347757634416,3919.2347757634416,3919.2347757634416,3919.2347757634416,3919.2347757634416,3919.2347757634416,3919.2347757634416,3919.2347757634416,3919.2347757634416,3919.2347757634416,3919.2347757634416,3919.2347757634416,3919.2347757634416,3919.2347757634416,3919.2347757634416,3919.2347757634416,3919.2347757634416,3919.2347757634416,3919.2347757634416,3919.2347757634416,3919.2347757634416,3919.2347757634416,3919.2347757634416,3919.2347757634416,3919.2347757634416,3919.2347757634416,3919.2347757634416,3919.2347757634416,3919.2347757634416,3919.2347757634416,3919.2347757634416,3919.2347757634416,3919.2347757634416]
[]
[null,null,null,"Opening Balance Construction Finance",null,null,null,null,null,{"$f":"I53","v":0},{"$f":"J53","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BV53","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EH53","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Add: Funding",null,null,null,{"$f":"SUM(J52:FT52)","v":0},null,{"$f":"MIN(J49,J44)","v":0},{"$f":"MIN(K49,K44)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MIN(BW49,BW44)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MIN(EI49,EI44)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Closing Balance",null,null,null,null,null,{"$f":"J51+J52","v":0},{"$f":"K51+K52","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BW51+BW52","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EI51+EI52","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"BL Debt Financing",null,null,null,null,null,{"$f":"J44-J52","v":0},{"$f":"K44-K52","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BW44-BW52","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EI44-EI52","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"BL Construction Financing"]
[null,null,null,"Repayment Period",null,{"$f":"'Partnership Income and ITC'!F24","v":"2022-01-01"},null,null,null,{"$f":"$F$58=J2","v":false},false,false,false,false,false,false,false,true,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"$F$58=AP2","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"$F$58=BV2","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"$F$58=DB2","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"$F$58=EH2","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"$F$58=FN2","v":false},false,false,false,false,false,false]
[null,null,null,"Opening Balance",null,null,null,null,null,{"$f":"I62","v":0},{"$f":"J62","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BV62","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EH62","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Add: Debt Draws",null,null,null,null,null,{"$f":"J55","v":0},{"$f":"K55","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BW55","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EI55","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Less: Converstion to Term Loan",null,null,null,null,null,{"$f":"(J59+J60)*J58","v":0},{"$f":"(K59+K60)*K58","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(BW59+BW60)*BW58","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(EI59+EI60)*EI58","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Closing Balance",null,null,null,null,null,{"$f":"J59+J60-J61","v":0},{"$f":"K59+K60-K61","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BW59+BW60-BW61","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EI59+EI60-EI61","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"LIBOR Annual",null,null,null,null,null,{"$f":"'Back Leverage Debt sizing'!I29","v":2.4830000000000001E-2},{"$f":"'Back Leverage Debt sizing'!J29","v":2.4830000000000001E-2},{"$f":"'Back Leverage Debt sizing'!K29","v":2.4830000000000001E-2},{"$f":"'Back Leverage Debt sizing'!L29","v":2.4830000000000001E-2},{"$f":"'Back Leverage Debt sizing'!M29","v":2.4830000000000001E-2},{"$f":"'Back Leverage Debt sizing'!N29","v":2.4830000000000001E-2},{"$f":"'Back Leverage Debt sizing'!O29","v":2.4830000000000001E-2},{"$f":"'Back Leverage Debt sizing'!P29","v":2.4830000000000001E-2},{"$f":"'Back Leverage Debt sizing'!Q29","v":2.4830000000000001E-2},{"$f":"'Back Leverage Debt sizing'!R29","v":2.4830000000000001E-2},{"$f":"'Back Leverage Debt sizing'!S29","v":2.4830000000000001E-2},{"$f":"'Back Leverage Debt sizing'!T29","v":2.4830000000000001E-2},{"$f":"'Back Leverage Debt sizing'!U29","v":2.4830000000000001E-2},{"$f":"'Back Leverage Debt sizing'!V29","v":2.4830000000000001E-2},{"$f":"'Back Leverage Debt sizing'!W29","v":2.4830000000000001E-2},{"$f":"'Back Leverage Debt sizing'!X29","v":2.4830000000000001E-2},{"$f":"'Back Leverage Debt sizing'!Y29","v":2.4830000000000001E-2},{"$f":"'Back Leverage Debt sizing'!Z29","v":2.4830000000000001E-2},{"$f":"'Back Leverage Debt sizing'!AA29","v":2.4830000000000001E-2},{"$f":"'Back Leverage Debt sizing'!AB29","v":2.4830000000000001E-2},{"$f":"'Back Leverage Debt sizing'!AC29","v":2.4830000000000001E-2},{"$f":"'Back Leverage Debt sizing'!AD29","v":2.4830000000000001E-2},{"$f":"'Back Leverage Debt sizing'!AE29","v":2.4830000000000001E-2},{"$f":"'Back Leverage Debt sizing'!AF29","v":2.4830000000000001E-2},{"$f":"'Back Leverage Debt sizing'!AG29","v":2.4830000000000001E-2},{"$f":"'Back Leverage Debt sizing'!AH29","v":2.4830000000000001E-2},{"$f":"'Back Leverage Debt sizing'!AI29","v":2.4830000000000001E-2},{"$f":"'Back Leverage Debt sizing'!AJ29","v":2.4830000000000001E-2},{"$f":"'Back Leverage Debt sizing'!AK29","v":2.4830000000000001E-2},{"$f":"'Back Leverage Debt sizing'!AL29","v":2.4830000000000001E-2},{"$f":"'Back Leverage Debt sizing'!AM29","v":2.4830000000000001E-2},{"$f":"'Back Leverage Debt sizing'!AN29","v":2.4830000000000001E-2},{"$f":"'Back Leverage Debt sizing'!AO29","v":2.4830000000000001E-2},{"$f":"'Back Leverage Debt sizing'!AP29","v":2.4830000000000001E-2},{"$f":"'Back Leverage Debt sizing'!AQ29","v":2.4830000000000001E-2},{"$f":"'Back Leverage Debt sizing'!AR29","v":2.4830000000000001E-2},{"$f":"'Back Leverage Debt sizing'!AS29","v":2.4830000000000001E-2},{"$f":"'Back Leverage Debt sizing'!AT29","v":2.4830000000000001E-2},{"$f":"'Back Leverage Debt sizing'!AU29","v":2.4830000000000001E-2},{"$f":"'Back Leverage Debt sizing'!AV29","v":2.4830000000000001E-2},{"$f":"'Back Leverage Debt sizing'!AW29","v":2.4830000000000001E-2},{"$f":"'Back Leverage Debt sizing'!AX29","v":2.4830000000000001E-2},{"$f":"'Back Leverage Debt sizing'!AY29","v":2.4830000000000001E-2},{"$f":"'Back Leverage Debt sizing'!AZ29","v":2.4830000000000001E-2},{"$f":"'Back Leverage Debt sizing'!BA29","v":2.4830000000000001E-2},{"$f":"'Back Leverage Debt sizing'!BB29","v":2.4830000000000001E-2},{"$f":"'Back Leverage Debt sizing'!BC29","v":2.4830000000000001E-2},{"$f":"'Back Leverage Debt sizing'!BD29","v":2.4830000000000001E-2},{"$f":"'Back Leverage Debt sizing'!BE29","v":2.4830000000000001E-2},{"$f":"'Back Leverage Debt sizing'!BF29","v":2.4830000000000001E-2},{"$f":"'Back Leverage Debt sizing'!BG29","v":2.4830000000000001E-2},{"$f":"'Back Leverage Debt sizing'!BH29","v":2.4830000000000001E-2},{"$f":"'Back Leverage Debt sizing'!BI29","v":2.4830000000000001E-2},{"$f":"'Back Leverage Debt sizing'!BJ29","v":2.4830000000000001E-2},{"$f":"'Back Leverage Debt sizing'!BK29","v":2.4830000000000001E-2},{"$f":"'Back Leverage Debt sizing'!BL29","v":2.4830000000000001E-2},{"$f":"'Back Leverage Debt sizing'!BM29","v":2.4830000000000001E-2},{"$f":"'Back Leverage Debt sizing'!BN29","v":2.4830000000000001E-2},{"$f":"'Back Leverage Debt sizing'!BO29","v":2.4830000000000001E-2},{"$f":"'Back Leverage Debt sizing'!BP29","v":2.4830000000000001E-2},{"$f":"'Back Leverage Debt sizing'!BQ29","v":2.4830000000000001E-2},{"$f":"'Back Leverage Debt sizing'!BR29","v":2.4830000000000001E-2},{"$f":"'Back Leverage Debt sizing'!BS29","v":2.4830000000000001E-2},{"$f":"'Back Leverage Debt sizing'!BT29","v":2.4830000000000001E-2},{"$f":"'Back Leverage Debt sizing'!BU29","v":2.4830000000000001E-2},{"$f":"'Back Leverage Debt sizing'!BV29","v":2.4830000000000001E-2},{"$f":"'Back Leverage Debt sizing'!BW29","v":2.4830000000000001E-2},{"$f":"'Back Leverage Debt sizing'!BX29","v":2.4830000000000001E-2},{"$f":"'Back Leverage Debt sizing'!BY29","v":2.4830000000000001E-2},{"$f":"'Back Leverage Debt sizing'!BZ29","v":2.4830000000000001E-2},{"$f":"'Back Leverage Debt sizing'!CA29","v":2.4830000000000001E-2},{"$f":"'Back Leverage Debt sizing'!CB29","v":2.4830000000000001E-2},{"$f":"'Back Leverage Debt sizing'!CC29","v":2.4830000000000001E-2},{"$f":"'Back Leverage Debt sizing'!CD29","v":2.4830000000000001E-2},{"$f":"'Back Leverage Debt sizing'!CE29","v":2.4830000000000001E-2},{"$f":"'Back Leverage Debt sizing'!CF29","v":2.4830000000000001E-2},{"$f":"'Back Leverage Debt sizing'!CG29","v":2.4830000000000001E-2},{"$f":"'Back Leverage Debt sizing'!CH29","v":2.4830000000000001E-2},{"$f":"'Back Leverage Debt sizing'!CI29","v":2.4830000000000001E-2},{"$f":"'Back Leverage Debt sizing'!CJ29","v":2.4830000000000001E-2},{"$f":"'Back Leverage Debt sizing'!CK29","v":2.4830000000000001E-2},{"$f":"'Back Leverage Debt sizing'!CL29","v":2.4830000000000001E-2},{"$f":"'Back Leverage Debt sizing'!CM29","v":2.4830000000000001E-2},{"$f":"'Back Leverage Debt sizing'!CN29","v":2.4830000000000001E-2},{"$f":"'Back Leverage Debt sizing'!CO29","v":2.4830000000000001E-2},{"$f":"'Back Leverage Debt sizing'!CP29","v":2.4830000000000001E-2},{"$f":"'Back Leverage Debt sizing'!CQ29","v":2.4830000000000001E-2},{"$f":"'Back Leverage Debt sizing'!CR29","v":2.4830000000000001E-2},{"$f":"'Back Leverage Debt sizing'!CS29","v":2.4830000000000001E-2},{"$f":"'Back Leverage Debt sizing'!CT29","v":2.4830000000000001E-2},{"$f":"'Back Leverage Debt sizing'!CU29","v":2.4830000000000001E-2},{"$f":"'Back Leverage Debt sizing'!CV29","v":2.4830000000000001E-2},{"$f":"'Back Leverage Debt sizing'!CW29","v":2.4830000000000001E-2},{"$f":"'Back Leverage Debt sizing'!CX29","v":2.4830000000000001E-2},{"$f":"'Back Leverage Debt sizing'!CY29","v":2.4830000000000001E-2},{"$f":"'Back Leverage Debt sizing'!CZ29","v":2.4830000000000001E-2},{"$f":"'Back Leverage Debt sizing'!DA29","v":2.4830000000000001E-2},{"$f":"'Back Leverage Debt sizing'!DB29","v":2.4830000000000001E-2},{"$f":"'Back Leverage Debt sizing'!DC29","v":2.4830000000000001E-2},{"$f":"'Back Leverage Debt sizing'!DD29","v":2.4830000000000001E-2},{"$f":"'Back Leverage Debt sizing'!DE29","v":2.4830000000000001E-2},{"$f":"'Back Leverage Debt sizing'!DF29","v":2.4830000000000001E-2},{"$f":"'Back Leverage Debt sizing'!DG29","v":2.4830000000000001E-2},{"$f":"'Back Leverage Debt sizing'!DH29","v":2.4830000000000001E-2},{"$f":"'Back Leverage Debt sizing'!DI29","v":2.4830000000000001E-2},{"$f":"'Back Leverage Debt sizing'!DJ29","v":2.4830000000000001E-2},{"$f":"'Back Leverage Debt sizing'!DK29","v":2.4830000000000001E-2},{"$f":"'Back Leverage Debt sizing'!DL29","v":2.4830000000000001E-2},{"$f":"'Back Leverage Debt sizing'!DM29","v":2.4830000000000001E-2},{"$f":"'Back Leverage Debt sizing'!DN29","v":2.4830000000000001E-2},{"$f":"'Back Leverage Debt sizing'!DO29","v":2.4830000000000001E-2},{"$f":"'Back Leverage Debt sizing'!DP29","v":2.4830000000000001E-2},{"$f":"'Back Leverage Debt sizing'!DQ29","v":2.4830000000000001E-2},{"$f":"'Back Leverage Debt sizing'!DR29","v":2.4830000000000001E-2},{"$f":"'Back Leverage Debt sizing'!DS29","v":2.4830000000000001E-2},{"$f":"'Back Leverage Debt sizing'!DT29","v":2.4830000000000001E-2},{"$f":"'Back Leverage Debt sizing'!DU29","v":2.4830000000000001E-2},{"$f":"'Back Leverage Debt sizing'!DV29","v":2.4830000000000001E-2},{"$f":"'Back Leverage Debt sizing'!DW29","v":2.4830000000000001E-2},{"$f":"'Back Leverage Debt sizing'!DX29","v":2.4830000000000001E-2},{"$f":"'Back Leverage Debt sizing'!DY29","v":2.4830000000000001E-2},{"$f":"'Back Leverage Debt sizing'!DZ29","v":2.4830000000000001E-2},{"$f":"'Back Leverage Debt sizing'!EA29","v":2.4830000000000001E-2},{"$f":"'Back Leverage Debt sizing'!EB29","v":2.4830000000000001E-2},{"$f":"'Back Leverage Debt sizing'!EC29","v":2.4830000000000001E-2},{"$f":"'Back Leverage Debt sizing'!ED29","v":2.4830000000000001E-2},{"$f":"'Back Leverage Debt sizing'!EE29","v":2.4830000000000001E-2},{"$f":"'Back Leverage Debt sizing'!EF29","v":2.4830000000000001E-2},{"$f":"'Back Leverage Debt sizing'!EG29","v":2.4830000000000001E-2},{"$f":"'Back Leverage Debt sizing'!EH29","v":2.4830000000000001E-2},{"$f":"'Back Leverage Debt sizing'!EI29","v":2.4830000000000001E-2},{"$f":"'Back Leverage Debt sizing'!EJ29","v":2.4830000000000001E-2},{"$f":"'Back Leverage Debt sizing'!EK29","v":2.4830000000000001E-2},{"$f":"'Back Leverage Debt sizing'!EL29","v":2.4830000000000001E-2},{"$f":"'Back Leverage Debt sizing'!EM29","v":2.4830000000000001E-2},{"$f":"'Back Leverage Debt sizing'!EN29","v":2.4830000000000001E-2},{"$f":"'Back Leverage Debt sizing'!EO29","v":2.4830000000000001E-2},{"$f":"'Back Leverage Debt sizing'!EP29","v":2.4830000000000001E-2},{"$f":"'Back Leverage Debt sizing'!EQ29","v":2.4830000000000001E-2},{"$f":"'Back Leverage Debt sizing'!ER29","v":2.4830000000000001E-2},{"$f":"'Back Leverage Debt sizing'!ES29","v":2.4830000000000001E-2},{"$f":"'Back Leverage Debt sizing'!ET29","v":2.4830000000000001E-2},{"$f":"'Back Leverage Debt sizing'!EU29","v":2.4830000000000001E-2},{"$f":"'Back Leverage Debt sizing'!EV29","v":2.4830000000000001E-2},{"$f":"'Back Leverage Debt sizing'!EW29","v":2.4830000000000001E-2},{"$f":"'Back Leverage Debt sizing'!EX29","v":2.4830000000000001E-2},{"$f":"'Back Leverage Debt sizing'!EY29","v":2.4830000000000001E-2},{"$f":"'Back Leverage Debt sizing'!EZ29","v":2.4830000000000001E-2},{"$f":"'Back Leverage Debt sizing'!FA29","v":2.4830000000000001E-2},{"$f":"'Back Leverage Debt sizing'!FB29","v":2.4830000000000001E-2},{"$f":"'Back Leverage Debt sizing'!FC29","v":2.4830000000000001E-2},{"$f":"'Back Leverage Debt sizing'!FD29","v":2.4830000000000001E-2},{"$f":"'Back Leverage Debt sizing'!FE29","v":2.4830000000000001E-2},{"$f":"'Back Leverage Debt sizing'!FF29","v":2.4830000000000001E-2},{"$f":"'Back Leverage Debt sizing'!FG29","v":2.4830000000000001E-2},{"$f":"'Back Leverage Debt sizing'!FH29","v":2.4830000000000001E-2},{"$f":"'Back Leverage Debt sizing'!FI29","v":2.4830000000000001E-2},{"$f":"'Back Leverage Debt sizing'!FJ29","v":2.4830000000000001E-2},{"$f":"'Back Leverage Debt sizing'!FK29","v":2.4830000000000001E-2},{"$f":"'Back Leverage Debt sizing'!FL29","v":2.4830000000000001E-2},{"$f":"'Back Leverage Debt sizing'!FM29","v":2.4830000000000001E-2},{"$f":"'Back Leverage Debt sizing'!FN29","v":2.4830000000000001E-2},{"$f":"'Back Leverage Debt sizing'!FO29","v":2.4830000000000001E-2},{"$f":"'Back Leverage Debt sizing'!FP29","v":2.4830000000000001E-2},{"$f":"'Back Leverage Debt sizing'!FQ29","v":2.4830000000000001E-2},{"$f":"'Back Leverage Debt sizing'!FR29","v":2.4830000000000001E-2},{"$f":"'Back Leverage Debt sizing'!FS29","v":2.4830000000000001E-2}]
[null,null,null,"Credit Spread Annual",null,{"$f":"'Back Leverage Debt sizing'!I30","v":1.8700000000000001E-2},null,null,null,{"$f":"$F$65","v":1.8700000000000001E-2},{"$f":"$F$65","v":1.8700000000000001E-2},1.8700000000000001E-2,1.8700000000000001E-2,1.8700000000000001E-2,1.8700000000000001E-2,1.8700000000000001E-2,1.8700000000000001E-2,1.8700000000000001E-2,1.8700000000000001E-2,1.8700000000000001E-2,1.8700000000000001E-2,1.8700000000000001E-2,1.8700000000000001E-2,1.8700000000000001E-2,1.8700000000000001E-2,1.8700000000000001E-2,1.8700000000000001E-2,1.8700000000000001E-2,1.8700000000000001E-2,1.8700000000000001E-2,1.8700000000000001E-2,1.8700000000000001E-2,1.8700000000000001E-2,1.8700000000000001E-2,1.8700000000000001E-2,1.8700000000000001E-2,1.8700000000000001E-2,1.8700000000000001E-2,1.8700000000000001E-2,1.8700000000000001E-2,1.8700000000000001E-2,1.8700000000000001E-2,1.8700000000000001E-2,1.8700000000000001E-2,1.8700000000000001E-2,1.8700000000000001E-2,1.8700000000000001E-2,1.8700000000000001E-2,1.8700000000000001E-2,1.8700000000000001E-2,1.8700000000000001E-2,1.8700000000000001E-2,1.8700000000000001E-2,1.8700000000000001E-2,1.8700000000000001E-2,1.8700000000000001E-2,1.8700000000000001E-2,1.8700000000000001E-2,1.8700000000000001E-2,1.8700000000000001E-2,1.8700000000000001E-2,1.8700000000000001E-2,1.8700000000000001E-2,1.8700000000000001E-2,1.8700000000000001E-2,1.8700000000000001E-2,1.8700000000000001E-2,1.8700000000000001E-2,1.8700000000000001E-2,1.8700000000000001E-2,1.8700000000000001E-2,1.8700000000000001E-2,1.8700000000000001E-2,1.8700000000000001E-2,{"$f":"$F$65","v":1.8700000000000001E-2},1.8700000000000001E-2,1.8700000000000001E-2,1.8700000000000001E-2,1.8700000000000001E-2,1.8700000000000001E-2,1.8700000000000001E-2,1.8700000000000001E-2,1.8700000000000001E-2,1.8700000000000001E-2,1.8700000000000001E-2,1.8700000000000001E-2,1.8700000000000001E-2,1.8700000000000001E-2,1.8700000000000001E-2,1.8700000000000001E-2,1.8700000000000001E-2,1.8700000000000001E-2,1.8700000000000001E-2,1.8700000000000001E-2,1.8700000000000001E-2,1.8700000000000001E-2,1.8700000000000001E-2,1.8700000000000001E-2,1.8700000000000001E-2,1.8700000000000001E-2,1.8700000000000001E-2,1.8700000000000001E-2,1.8700000000000001E-2,1.8700000000000001E-2,1.8700000000000001E-2,1.8700000000000001E-2,1.8700000000000001E-2,1.8700000000000001E-2,1.8700000000000001E-2,1.8700000000000001E-2,1.8700000000000001E-2,1.8700000000000001E-2,1.8700000000000001E-2,1.8700000000000001E-2,1.8700000000000001E-2,1.8700000000000001E-2,1.8700000000000001E-2,1.8700000000000001E-2,1.8700000000000001E-2,1.8700000000000001E-2,1.8700000000000001E-2,1.8700000000000001E-2,1.8700000000000001E-2,1.8700000000000001E-2,1.8700000000000001E-2,1.8700000000000001E-2,1.8700000000000001E-2,1.8700000000000001E-2,1.8700000000000001E-2,1.8700000000000001E-2,1.8700000000000001E-2,1.8700000000000001E-2,1.8700000000000001E-2,1.8700000000000001E-2,1.8700000000000001E-2,1.8700000000000001E-2,1.8700000000000001E-2,1.8700000000000001E-2,{"$f":"$F$65","v":1.8700000000000001E-2},1.8700000000000001E-2,1.8700000000000001E-2,1.8700000000000001E-2,1.8700000000000001E-2,1.8700000000000001E-2,1.8700000000000001E-2,1.8700000000000001E-2,1.8700000000000001E-2,1.8700000000000001E-2,1.8700000000000001E-2,1.8700000000000001E-2,1.8700000000000001E-2,1.8700000000000001E-2,1.8700000000000001E-2,1.8700000000000001E-2,1.8700000000000001E-2,1.8700000000000001E-2,1.8700000000000001E-2,1.8700000000000001E-2,1.8700000000000001E-2,1.8700000000000001E-2,1.8700000000000001E-2,1.8700000000000001E-2,1.8700000000000001E-2,1.8700000000000001E-2,1.8700000000000001E-2,1.8700000000000001E-2,1.8700000000000001E-2,1.8700000000000001E-2,1.8700000000000001E-2,1.8700000000000001E-2,1.8700000000000001E-2,1.8700000000000001E-2,1.8700000000000001E-2,1.8700000000000001E-2,1.8700000000000001E-2,1.8700000000000001E-2]
[null,null,null,"Total Annual Rate",null,null,null,null,null,{"$f":"SUM(J64:J65)","v":4.3529999999999999E-2},{"$f":"SUM(K64:K65)","v":4.3529999999999999E-2},4.3529999999999999E-2,4.3529999999999999E-2,4.3529999999999999E-2,4.3529999999999999E-2,4.3529999999999999E-2,4.3529999999999999E-2,4.3529999999999999E-2,4.3529999999999999E-2,4.3529999999999999E-2,4.3529999999999999E-2,4.3529999999999999E-2,4.3529999999999999E-2,4.3529999999999999E-2,4.3529999999999999E-2,4.3529999999999999E-2,4.3529999999999999E-2,4.3529999999999999E-2,4.3529999999999999E-2,4.3529999999999999E-2,4.3529999999999999E-2,4.3529999999999999E-2,4.3529999999999999E-2,4.3529999999999999E-2,4.3529999999999999E-2,4.3529999999999999E-2,4.3529999999999999E-2,4.3529999999999999E-2,4.3529999999999999E-2,4.3529999999999999E-2,4.3529999999999999E-2,4.3529999999999999E-2,4.3529999999999999E-2,4.3529999999999999E-2,4.3529999999999999E-2,4.3529999999999999E-2,4.3529999999999999E-2,4.3529999999999999E-2,4.3529999999999999E-2,4.3529999999999999E-2,4.3529999999999999E-2,4.3529999999999999E-2,4.3529999999999999E-2,4.3529999999999999E-2,4.3529999999999999E-2,4.3529999999999999E-2,4.3529999999999999E-2,4.3529999999999999E-2,4.3529999999999999E-2,4.3529999999999999E-2,4.3529999999999999E-2,4.3529999999999999E-2,4.3529999999999999E-2,4.3529999999999999E-2,4.3529999999999999E-2,4.3529999999999999E-2,4.3529999999999999E-2,4.3529999999999999E-2,4.3529999999999999E-2,4.3529999999999999E-2,4.3529999999999999E-2,4.3529999999999999E-2,4.3529999999999999E-2,4.3529999999999999E-2,{"$f":"SUM(BW64:BW65)","v":4.3529999999999999E-2},4.3529999999999999E-2,4.3529999999999999E-2,4.3529999999999999E-2,4.3529999999999999E-2,4.3529999999999999E-2,4.3529999999999999E-2,4.3529999999999999E-2,4.3529999999999999E-2,4.3529999999999999E-2,4.3529999999999999E-2,4.3529999999999999E-2,4.3529999999999999E-2,4.3529999999999999E-2,4.3529999999999999E-2,4.3529999999999999E-2,4.3529999999999999E-2,4.3529999999999999E-2,4.3529999999999999E-2,4.3529999999999999E-2,4.3529999999999999E-2,4.3529999999999999E-2,4.3529999999999999E-2,4.3529999999999999E-2,4.3529999999999999E-2,4.3529999999999999E-2,4.3529999999999999E-2,4.3529999999999999E-2,4.3529999999999999E-2,4.3529999999999999E-2,4.3529999999999999E-2,4.3529999999999999E-2,4.3529999999999999E-2,4.3529999999999999E-2,4.3529999999999999E-2,4.3529999999999999E-2,4.3529999999999999E-2,4.3529999999999999E-2,4.3529999999999999E-2,4.3529999999999999E-2,4.3529999999999999E-2,4.3529999999999999E-2,4.3529999999999999E-2,4.3529999999999999E-2,4.3529999999999999E-2,4.3529999999999999E-2,4.3529999999999999E-2,4.3529999999999999E-2,4.3529999999999999E-2,4.3529999999999999E-2,4.3529999999999999E-2,4.3529999999999999E-2,4.3529999999999999E-2,4.3529999999999999E-2,4.3529999999999999E-2,4.3529999999999999E-2,4.3529999999999999E-2,4.3529999999999999E-2,4.3529999999999999E-2,4.3529999999999999E-2,4.3529999999999999E-2,4.3529999999999999E-2,4.3529999999999999E-2,4.3529999999999999E-2,{"$f":"SUM(EI64:EI65)","v":4.3529999999999999E-2},4.3529999999999999E-2,4.3529999999999999E-2,4.3529999999999999E-2,4.3529999999999999E-2,4.3529999999999999E-2,4.3529999999999999E-2,4.3529999999999999E-2,4.3529999999999999E-2,4.3529999999999999E-2,4.3529999999999999E-2,4.3529999999999999E-2,4.3529999999999999E-2,4.3529999999999999E-2,4.3529999999999999E-2,4.3529999999999999E-2,4.3529999999999999E-2,4.3529999999999999E-2,4.3529999999999999E-2,4.3529999999999999E-2,4.3529999999999999E-2,4.3529999999999999E-2,4.3529999999999999E-2,4.3529999999999999E-2,4.3529999999999999E-2,4.3529999999999999E-2,4.3529999999999999E-2,4.3529999999999999E-2,4.3529999999999999E-2,4.3529999999999999E-2,4.3529999999999999E-2,4.3529999999999999E-2,4.3529999999999999E-2,4.3529999999999999E-2,4.3529999999999999E-2,4.3529999999999999E-2,4.3529999999999999E-2,4.3529999999999999E-2]
[null,null,null,"Periodic Rate",null,null,null,null,null,{"$f":"J66/4","v":1.08825E-2},{"$f":"K66/4","v":1.08825E-2},1.08825E-2,1.08825E-2,1.08825E-2,1.08825E-2,1.08825E-2,1.08825E-2,1.08825E-2,1.08825E-2,1.08825E-2,1.08825E-2,1.08825E-2,1.08825E-2,1.08825E-2,1.08825E-2,1.08825E-2,1.08825E-2,1.08825E-2,1.08825E-2,1.08825E-2,1.08825E-2,1.08825E-2,1.08825E-2,1.08825E-2,1.08825E-2,1.08825E-2,1.08825E-2,1.08825E-2,1.08825E-2,1.08825E-2,1.08825E-2,1.08825E-2,1.08825E-2,1.08825E-2,1.08825E-2,1.08825E-2,1.08825E-2,1.08825E-2,1.08825E-2,1.08825E-2,1.08825E-2,1.08825E-2,1.08825E-2,1.08825E-2,1.08825E-2,1.08825E-2,1.08825E-2,1.08825E-2,1.08825E-2,1.08825E-2,1.08825E-2,1.08825E-2,1.08825E-2,1.08825E-2,1.08825E-2,1.08825E-2,1.08825E-2,1.08825E-2,1.08825E-2,1.08825E-2,1.08825E-2,1.08825E-2,1.08825E-2,1.08825E-2,{"$f":"BW66/4","v":1.08825E-2},1.08825E-2,1.08825E-2,1.08825E-2,1.08825E-2,1.08825E-2,1.08825E-2,1.08825E-2,1.08825E-2,1.08825E-2,1.08825E-2,1.08825E-2,1.08825E-2,1.08825E-2,1.08825E-2,1.08825E-2,1.08825E-2,1.08825E-2,1.08825E-2,1.08825E-2,1.08825E-2,1.08825E-2,1.08825E-2,1.08825E-2,1.08825E-2,1.08825E-2,1.08825E-2,1.08825E-2,1.08825E-2,1.08825E-2,1.08825E-2,1.08825E-2,1.08825E-2,1.08825E-2,1.08825E-2,1.08825E-2,1.08825E-2,1.08825E-2,1.08825E-2,1.08825E-2,1.08825E-2,1.08825E-2,1.08825E-2,1.08825E-2,1.08825E-2,1.08825E-2,1.08825E-2,1.08825E-2,1.08825E-2,1.08825E-2,1.08825E-2,1.08825E-2,1.08825E-2,1.08825E-2,1.08825E-2,1.08825E-2,1.08825E-2,1.08825E-2,1.08825E-2,1.08825E-2,1.08825E-2,1.08825E-2,1.08825E-2,1.08825E-2,{"$f":"EI66/4","v":1.08825E-2},1.08825E-2,1.08825E-2,1.08825E-2,1.08825E-2,1.08825E-2,1.08825E-2,1.08825E-2,1.08825E-2,1.08825E-2,1.08825E-2,1.08825E-2,1.08825E-2,1.08825E-2,1.08825E-2,1.08825E-2,1.08825E-2,1.08825E-2,1.08825E-2,1.08825E-2,1.08825E-2,1.08825E-2,1.08825E-2,1.08825E-2,1.08825E-2,1.08825E-2,1.08825E-2,1.08825E-2,1.08825E-2,1.08825E-2,1.08825E-2,1.08825E-2,1.08825E-2,1.08825E-2,1.08825E-2,1.08825E-2,1.08825E-2,1.08825E-2]
[null,null,null,"Interest",null,null,null,{"$f":"SUM(J68:FT68)","v":0},null,{"$f":"J67*J59*J6","v":0},{"$f":"K67*K59*K6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BW67*BW59*BW6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EI67*EI59*EI6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Up-front Fee",null,{"$f":"'Inputs - Financing'!F39","v":1.2500000000000001E-2},null,null,null,{"$f":"$F$70","v":1.2500000000000001E-2},{"$f":"$F$70","v":1.2500000000000001E-2},1.2500000000000001E-2,1.2500000000000001E-2,1.2500000000000001E-2,1.2500000000000001E-2,1.2500000000000001E-2,1.2500000000000001E-2,1.2500000000000001E-2,1.2500000000000001E-2,1.2500000000000001E-2,1.2500000000000001E-2,1.2500000000000001E-2,1.2500000000000001E-2,1.2500000000000001E-2,1.2500000000000001E-2,1.2500000000000001E-2,1.2500000000000001E-2,1.2500000000000001E-2,1.2500000000000001E-2,1.2500000000000001E-2,1.2500000000000001E-2,1.2500000000000001E-2,1.2500000000000001E-2,1.2500000000000001E-2,1.2500000000000001E-2,1.2500000000000001E-2,1.2500000000000001E-2,1.2500000000000001E-2,1.2500000000000001E-2,1.2500000000000001E-2,1.2500000000000001E-2,1.2500000000000001E-2,1.2500000000000001E-2,1.2500000000000001E-2,1.2500000000000001E-2,1.2500000000000001E-2,1.2500000000000001E-2,1.2500000000000001E-2,1.2500000000000001E-2,1.2500000000000001E-2,1.2500000000000001E-2,1.2500000000000001E-2,1.2500000000000001E-2,1.2500000000000001E-2,1.2500000000000001E-2,1.2500000000000001E-2,1.2500000000000001E-2,1.2500000000000001E-2,1.2500000000000001E-2,1.2500000000000001E-2,1.2500000000000001E-2,1.2500000000000001E-2,1.2500000000000001E-2,1.2500000000000001E-2,1.2500000000000001E-2,1.2500000000000001E-2,1.2500000000000001E-2,1.2500000000000001E-2,1.2500000000000001E-2,1.2500000000000001E-2,1.2500000000000001E-2,1.2500000000000001E-2,1.2500000000000001E-2,1.2500000000000001E-2,{"$f":"$F$70","v":1.2500000000000001E-2},1.2500000000000001E-2,1.2500000000000001E-2,1.2500000000000001E-2,1.2500000000000001E-2,1.2500000000000001E-2,1.2500000000000001E-2,1.2500000000000001E-2,1.2500000000000001E-2,1.2500000000000001E-2,1.2500000000000001E-2,1.2500000000000001E-2,1.2500000000000001E-2,1.2500000000000001E-2,1.2500000000000001E-2,1.2500000000000001E-2,1.2500000000000001E-2,1.2500000000000001E-2,1.2500000000000001E-2,1.2500000000000001E-2,1.2500000000000001E-2,1.2500000000000001E-2,1.2500000000000001E-2,1.2500000000000001E-2,1.2500000000000001E-2,1.2500000000000001E-2,1.2500000000000001E-2,1.2500000000000001E-2,1.2500000000000001E-2,1.2500000000000001E-2,1.2500000000000001E-2,1.2500000000000001E-2,1.2500000000000001E-2,1.2500000000000001E-2,1.2500000000000001E-2,1.2500000000000001E-2,1.2500000000000001E-2,1.2500000000000001E-2,1.2500000000000001E-2,1.2500000000000001E-2,1.2500000000000001E-2,1.2500000000000001E-2,1.2500000000000001E-2,1.2500000000000001E-2,1.2500000000000001E-2,1.2500000000000001E-2,1.2500000000000001E-2,1.2500000000000001E-2,1.2500000000000001E-2,1.2500000000000001E-2,1.2500000000000001E-2,1.2500000000000001E-2,1.2500000000000001E-2,1.2500000000000001E-2,1.2500000000000001E-2,1.2500000000000001E-2,1.2500000000000001E-2,1.2500000000000001E-2,1.2500000000000001E-2,1.2500000000000001E-2,1.2500000000000001E-2,1.2500000000000001E-2,1.2500000000000001E-2,1.2500000000000001E-2,{"$f":"$F$70","v":1.2500000000000001E-2},1.2500000000000001E-2,1.2500000000000001E-2,1.2500000000000001E-2,1.2500000000000001E-2,1.2500000000000001E-2,1.2500000000000001E-2,1.2500000000000001E-2,1.2500000000000001E-2,1.2500000000000001E-2,1.2500000000000001E-2,1.2500000000000001E-2,1.2500000000000001E-2,1.2500000000000001E-2,1.2500000000000001E-2,1.2500000000000001E-2,1.2500000000000001E-2,1.2500000000000001E-2,1.2500000000000001E-2,1.2500000000000001E-2,1.2500000000000001E-2,1.2500000000000001E-2,1.2500000000000001E-2,1.2500000000000001E-2,1.2500000000000001E-2,1.2500000000000001E-2,1.2500000000000001E-2,1.2500000000000001E-2,1.2500000000000001E-2,1.2500000000000001E-2,1.2500000000000001E-2,1.2500000000000001E-2,1.2500000000000001E-2,1.2500000000000001E-2,1.2500000000000001E-2,1.2500000000000001E-2,1.2500000000000001E-2,1.2500000000000001E-2]
[null,null,null,"Up-Front Fee Paid Flag",null,{"$f":"F4","v":"2020-01-01"},null,null,null,{"$f":"$F$71=J2","v":true},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"$F$71=AP2","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"$F$71=BV2","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"$F$71=DB2","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"$F$71=EH2","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"$F$71=FN2","v":false},false,false,false,false,false,false]
[null,null,null,"Total Commitment",null,{"$f":"H34","v":0},null,null,null,{"$f":"$F$72","v":0},{"$f":"$F$72","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$72","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$72","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Total Up-Front Fees",null,null,null,{"$f":"SUM(J73:FT73)","v":0},null,{"$f":"J72*J70*J71","v":0},{"$f":"K72*K70*K71","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BW72*BW70*BW71","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EI72*EI70*EI71","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Total Bridge Commitmetn",null,{"$f":"F72","v":0},null,null,null,{"$f":"$F$75","v":0},{"$f":"$F$75","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$75","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$75","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Amount Drawn",null,null,null,null,null,{"$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},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EI59","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Undrawn",null,null,null,null,null,{"$f":"J75-J76","v":0},{"$f":"K75-K76","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BW75-BW76","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EI75-EI76","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Commitment Fee - Periodic",null,{"$f":"'Inputs - Financing'!F73","v":5.0000000000000001E-3},null,null,null,{"$f":"$F$78/4","v":1.25E-3},{"$f":"$F$78/4","v":1.25E-3},1.25E-3,1.25E-3,1.25E-3,1.25E-3,1.25E-3,1.25E-3,1.25E-3,1.25E-3,1.25E-3,1.25E-3,1.25E-3,1.25E-3,1.25E-3,1.25E-3,1.25E-3,1.25E-3,1.25E-3,1.25E-3,1.25E-3,1.25E-3,1.25E-3,1.25E-3,1.25E-3,1.25E-3,1.25E-3,1.25E-3,1.25E-3,1.25E-3,1.25E-3,1.25E-3,1.25E-3,1.25E-3,1.25E-3,1.25E-3,1.25E-3,1.25E-3,1.25E-3,1.25E-3,1.25E-3,1.25E-3,1.25E-3,1.25E-3,1.25E-3,1.25E-3,1.25E-3,1.25E-3,1.25E-3,1.25E-3,1.25E-3,1.25E-3,1.25E-3,1.25E-3,1.25E-3,1.25E-3,1.25E-3,1.25E-3,1.25E-3,1.25E-3,1.25E-3,1.25E-3,1.25E-3,1.25E-3,1.25E-3,{"$f":"$F$78/4","v":1.25E-3},1.25E-3,1.25E-3,1.25E-3,1.25E-3,1.25E-3,1.25E-3,1.25E-3,1.25E-3,1.25E-3,1.25E-3,1.25E-3,1.25E-3,1.25E-3,1.25E-3,1.25E-3,1.25E-3,1.25E-3,1.25E-3,1.25E-3,1.25E-3,1.25E-3,1.25E-3,1.25E-3,1.25E-3,1.25E-3,1.25E-3,1.25E-3,1.25E-3,1.25E-3,1.25E-3,1.25E-3,1.25E-3,1.25E-3,1.25E-3,1.25E-3,1.25E-3,1.25E-3,1.25E-3,1.25E-3,1.25E-3,1.25E-3,1.25E-3,1.25E-3,1.25E-3,1.25E-3,1.25E-3,1.25E-3,1.25E-3,1.25E-3,1.25E-3,1.25E-3,1.25E-3,1.25E-3,1.25E-3,1.25E-3,1.25E-3,1.25E-3,1.25E-3,1.25E-3,1.25E-3,1.25E-3,1.25E-3,1.25E-3,{"$f":"$F$78/4","v":1.25E-3},1.25E-3,1.25E-3,1.25E-3,1.25E-3,1.25E-3,1.25E-3,1.25E-3,1.25E-3,1.25E-3,1.25E-3,1.25E-3,1.25E-3,1.25E-3,1.25E-3,1.25E-3,1.25E-3,1.25E-3,1.25E-3,1.25E-3,1.25E-3,1.25E-3,1.25E-3,1.25E-3,1.25E-3,1.25E-3,1.25E-3,1.25E-3,1.25E-3,1.25E-3,1.25E-3,1.25E-3,1.25E-3,1.25E-3,1.25E-3,1.25E-3,1.25E-3,1.25E-3]
[null,null,null,"Total Commitment Fee",null,null,null,{"$f":"SUM(J79:FT79)","v":0},null,{"$f":"J77*J78*(J4+J5)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP77*AP78*(AP4+AP5)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BV77*BV78*(BV4+BV5)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"DB77*DB78*(DB4+DB5)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EH77*EH78*(EH4+EH5)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"FN77*FN78*(FN4+FN5)","v":0},0,0,0,0,0,0]

{"sheet":"Sponsor Waterfall","index":12,"n_rows":50,"n_cols":176,"rows_kept":50,"cut":false,"hidden":false,"merged":[]}
["s",null,null,null,null,null,null,"Sum"]
[null,null,null,"Start of Period",null,null,null,null,null,{"$f":"Timing!K2","v":"2020-01-01"},{"$f":"Timing!L2","v":"2020-04-01"},{"$f":"Timing!M2","v":"2020-07-01"},{"$f":"Timing!N2","v":"2020-10-01"},{"$f":"Timing!O2","v":"2021-01-01"},{"$f":"Timing!P2","v":"2021-04-01"},{"$f":"Timing!Q2","v":"2021-07-01"},{"$f":"Timing!R2","v":"2021-10-01"},{"$f":"Timing!S2","v":"2022-01-01"},{"$f":"Timing!T2","v":"2022-04-01"},{"$f":"Timing!U2","v":"2022-07-01"},{"$f":"Timing!V2","v":"2022-10-01"},{"$f":"Timing!W2","v":"2023-01-01"},{"$f":"Timing!X2","v":"2023-04-01"},{"$f":"Timing!Y2","v":"2023-07-01"},{"$f":"Timing!Z2","v":"2023-10-01"},{"$f":"Timing!AA2","v":"2024-01-01"},{"$f":"Timing!AB2","v":"2024-04-01"},{"$f":"Timing!AC2","v":"2024-07-01"},{"$f":"Timing!AD2","v":"2024-10-01"},{"$f":"Timing!AE2","v":"2025-01-01"},{"$f":"Timing!AF2","v":"2025-04-01"},{"$f":"Timing!AG2","v":"2025-07-01"},{"$f":"Timing!AH2","v":"2025-10-01"},{"$f":"Timing!AI2","v":"2026-01-01"},{"$f":"Timing!AJ2","v":"2026-04-01"},{"$f":"Timing!AK2","v":"2026-07-01"},{"$f":"Timing!AL2","v":"2026-10-01"},{"$f":"Timing!AM2","v":"2027-01-01"},{"$f":"Timing!AN2","v":"2027-04-01"},{"$f":"Timing!AO2","v":"2027-07-01"},{"$f":"Timing!AP2","v":"2027-10-01"},{"$f":"Timing!AQ2","v":"2028-01-01"},{"$f":"Timing!AR2","v":"2028-04-01"},{"$f":"Timing!AS2","v":"2028-07-01"},{"$f":"Timing!AT2","v":"2028-10-01"},{"$f":"Timing!AU2","v":"2029-01-01"},{"$f":"Timing!AV2","v":"2029-04-01"},{"$f":"Timing!AW2","v":"2029-07-01"},{"$f":"Timing!AX2","v":"2029-10-01"},{"$f":"Timing!AY2","v":"2030-01-01"},{"$f":"Timing!AZ2","v":"2030-04-01"},{"$f":"Timing!BA2","v":"2030-07-01"},{"$f":"Timing!BB2","v":"2030-10-01"},{"$f":"Timing!BC2","v":"2031-01-01"},{"$f":"Timing!BD2","v":"2031-04-01"},{"$f":"Timing!BE2","v":"2031-07-01"},{"$f":"Timing!BF2","v":"2031-10-01"},{"$f":"Timing!BG2","v":"2032-01-01"},{"$f":"Timing!BH2","v":"2032-04-01"},{"$f":"Timing!BI2","v":"2032-07-01"},{"$f":"Timing!BJ2","v":"2032-10-01"},{"$f":"Timing!BK2","v":"2033-01-01"},{"$f":"Timing!BL2","v":"2033-04-01"},{"$f":"Timing!BM2","v":"2033-07-01"},{"$f":"Timing!BN2","v":"2033-10-01"},{"$f":"Timing!BO2","v":"2034-01-01"},{"$f":"Timing!BP2","v":"2034-04-01"},{"$f":"Timing!BQ2","v":"2034-07-01"},{"$f":"Timing!BR2","v":"2034-10-01"},{"$f":"Timing!BS2","v":"2035-01-01"},{"$f":"Timing!BT2","v":"2035-04-01"},{"$f":"Timing!BU2","v":"2035-07-01"},{"$f":"Timing!BV2","v":"2035-10-01"},{"$f":"Timing!BW2","v":"2036-01-01"},{"$f":"Timing!BX2","v":"2036-04-01"},{"$f":"Timing!BY2","v":"2036-07-01"},{"$f":"Timing!BZ2","v":"2036-10-01"},{"$f":"Timing!CA2","v":"2037-01-01"},{"$f":"Timing!CB2","v":"2037-04-01"},{"$f":"Timing!CC2","v":"2037-07-01"},{"$f":"Timing!CD2","v":"2037-10-01"},{"$f":"Timing!CE2","v":"2038-01-01"},{"$f":"Timing!CF2","v":"2038-04-01"},{"$f":"Timing!CG2","v":"2038-07-01"},{"$f":"Timing!CH2","v":"2038-10-01"},{"$f":"Timing!CI2","v":"2039-01-01"},{"$f":"Timing!CJ2","v":"2039-04-01"},{"$f":"Timing!CK2","v":"2039-07-01"},{"$f":"Timing!CL2","v":"2039-10-01"},{"$f":"Timing!CM2","v":"2040-01-01"},{"$f":"Timing!CN2","v":"2040-04-01"},{"$f":"Timing!CO2","v":"2040-07-01"},{"$f":"Timing!CP2","v":"2040-10-01"},{"$f":"Timing!CQ2","v":"2041-01-01"},{"$f":"Timing!CR2","v":"2041-04-01"},{"$f":"Timing!CS2","v":"2041-07-01"},{"$f":"Timing!CT2","v":"2041-10-01"},{"$f":"Timing!CU2","v":"2042-01-01"},{"$f":"Timing!CV2","v":"2042-04-01"},{"$f":"Timing!CW2","v":"2042-07-01"},{"$f":"Timing!CX2","v":"2042-10-01"},{"$f":"Timing!CY2","v":"2043-01-01"},{"$f":"Timing!CZ2","v":"2043-04-01"},{"$f":"Timing!DA2","v":"2043-07-01"},{"$f":"Timing!DB2","v":"2043-10-01"},{"$f":"Timing!DC2","v":"2044-01-01"},{"$f":"Timing!DD2","v":"2044-04-01"},{"$f":"Timing!DE2","v":"2044-07-01"},{"$f":"Timing!DF2","v":"2044-10-01"},{"$f":"Timing!DG2","v":"2045-01-01"},{"$f":"Timing!DH2","v":"2045-04-01"},{"$f":"Timing!DI2","v":"2045-07-01"},{"$f":"Timing!DJ2","v":"2045-10-01"},{"$f":"Timing!DK2","v":"2046-01-01"},{"$f":"Timing!DL2","v":"2046-04-01"},{"$f":"Timing!DM2","v":"2046-07-01"},{"$f":"Timing!DN2","v":"2046-10-01"},{"$f":"Timing!DO2","v":"2047-01-01"},{"$f":"Timing!DP2","v":"2047-04-01"},{"$f":"Timing!DQ2","v":"2047-07-01"},{"$f":"Timing!DR2","v":"2047-10-01"},{"$f":"Timing!DS2","v":"2048-01-01"},{"$f":"Timing!DT2","v":"2048-04-01"},{"$f":"Timing!DU2","v":"2048-07-01"},{"$f":"Timing!DV2","v":"2048-10-01"},{"$f":"Timing!DW2","v":"2049-01-01"},{"$f":"Timing!DX2","v":"2049-04-01"},{"$f":"Timing!DY2","v":"2049-07-01"},{"$f":"Timing!DZ2","v":"2049-10-01"},{"$f":"Timing!EA2","v":"2050-01-01"},{"$f":"Timing!EB2","v":"2050-04-01"},{"$f":"Timing!EC2","v":"2050-07-01"},{"$f":"Timing!ED2","v":"2050-10-01"},{"$f":"Timing!EE2","v":"2051-01-01"},{"$f":"Timing!EF2","v":"2051-04-01"},{"$f":"Timing!EG2","v":"2051-07-01"},{"$f":"Timing!EH2","v":"2051-10-01"},{"$f":"Timing!EI2","v":"2052-01-01"},{"$f":"Timing!EJ2","v":"2052-04-01"},{"$f":"Timing!EK2","v":"2052-07-01"},{"$f":"Timing!EL2","v":"2052-10-01"},{"$f":"Timing!EM2","v":"2053-01-01"},{"$f":"Timing!EN2","v":"2053-04-01"},{"$f":"Timing!EO2","v":"2053-07-01"},{"$f":"Timing!EP2","v":"2053-10-01"},{"$f":"Timing!EQ2","v":"2054-01-01"},{"$f":"Timing!ER2","v":"2054-04-01"},{"$f":"Timing!ES2","v":"2054-07-01"},{"$f":"Timing!ET2","v":"2054-10-01"},{"$f":"Timing!EU2","v":"2055-01-01"},{"$f":"Timing!EV2","v":"2055-04-01"},{"$f":"Timing!EW2","v":"2055-07-01"},{"$f":"Timing!EX2","v":"2055-10-01"},{"$f":"Timing!EY2","v":"2056-01-01"},{"$f":"Timing!EZ2","v":"2056-04-01"},{"$f":"Timing!FA2","v":"2056-07-01"},{"$f":"Timing!FB2","v":"2056-10-01"},{"$f":"Timing!FC2","v":"2057-01-01"},{"$f":"Timing!FD2","v":"2057-04-01"},{"$f":"Timing!FE2","v":"2057-07-01"},{"$f":"Timing!FF2","v":"2057-10-01"},{"$f":"Timing!FG2","v":"2058-01-01"},{"$f":"Timing!FH2","v":"2058-04-01"},{"$f":"Timing!FI2","v":"2058-07-01"},{"$f":"Timing!FJ2","v":"2058-10-01"},{"$f":"Timing!FK2","v":"2059-01-01"},{"$f":"Timing!FL2","v":"2059-04-01"},{"$f":"Timing!FM2","v":"2059-07-01"},{"$f":"Timing!FN2","v":"2059-10-01"},{"$f":"Timing!FO2","v":"2060-01-01"},{"$f":"Timing!FP2","v":"2060-04-01"},{"$f":"Timing!FQ2","v":"2060-07-01"},{"$f":"Timing!FR2","v":"2060-10-01"},{"$f":"Timing!FS2","v":"2061-01-01"},{"$f":"Timing!FT2","v":"2061-04-01"},{"$f":"Timing!FU2","v":"2061-07-01"}]
[null,null,null,"End of Period",null,"Start","End",null,{"$f":"J2-1","v":"2019-12-31"},{"$f":"Timing!K3","v":"2020-03-31"},{"$f":"Timing!L3","v":"2020-06-30"},{"$f":"Timing!M3","v":"2020-09-30"},{"$f":"Timing!N3","v":"2020-12-31"},{"$f":"Timing!O3","v":"2021-03-31"},{"$f":"Timing!P3","v":"2021-06-30"},{"$f":"Timing!Q3","v":"2021-09-30"},{"$f":"Timing!R3","v":"2021-12-31"},{"$f":"Timing!S3","v":"2022-03-31"},{"$f":"Timing!T3","v":"2022-06-30"},{"$f":"Timing!U3","v":"2022-09-30"},{"$f":"Timing!V3","v":"2022-12-31"},{"$f":"Timing!W3","v":"2023-03-31"},{"$f":"Timing!X3","v":"2023-06-30"},{"$f":"Timing!Y3","v":"2023-09-30"},{"$f":"Timing!Z3","v":"2023-12-31"},{"$f":"Timing!AA3","v":"2024-03-31"},{"$f":"Timing!AB3","v":"2024-06-30"},{"$f":"Timing!AC3","v":"2024-09-30"},{"$f":"Timing!AD3","v":"2024-12-31"},{"$f":"Timing!AE3","v":"2025-03-31"},{"$f":"Timing!AF3","v":"2025-06-30"},{"$f":"Timing!AG3","v":"2025-09-30"},{"$f":"Timing!AH3","v":"2025-12-31"},{"$f":"Timing!AI3","v":"2026-03-31"},{"$f":"Timing!AJ3","v":"2026-06-30"},{"$f":"Timing!AK3","v":"2026-09-30"},{"$f":"Timing!AL3","v":"2026-12-31"},{"$f":"Timing!AM3","v":"2027-03-31"},{"$f":"Timing!AN3","v":"2027-06-30"},{"$f":"Timing!AO3","v":"2027-09-30"},{"$f":"Timing!AP3","v":"2027-12-31"},{"$f":"Timing!AQ3","v":"2028-03-31"},{"$f":"Timing!AR3","v":"2028-06-30"},{"$f":"Timing!AS3","v":"2028-09-30"},{"$f":"Timing!AT3","v":"2028-12-31"},{"$f":"Timing!AU3","v":"2029-03-31"},{"$f":"Timing!AV3","v":"2029-06-30"},{"$f":"Timing!AW3","v":"2029-09-30"},{"$f":"Timing!AX3","v":"2029-12-31"},{"$f":"Timing!AY3","v":"2030-03-31"},{"$f":"Timing!AZ3","v":"2030-06-30"},{"$f":"Timing!BA3","v":"2030-09-30"},{"$f":"Timing!BB3","v":"2030-12-31"},{"$f":"Timing!BC3","v":"2031-03-31"},{"$f":"Timing!BD3","v":"2031-06-30"},{"$f":"Timing!BE3","v":"2031-09-30"},{"$f":"Timing!BF3","v":"2031-12-31"},{"$f":"Timing!BG3","v":"2032-03-31"},{"$f":"Timing!BH3","v":"2032-06-30"},{"$f":"Timing!BI3","v":"2032-09-30"},{"$f":"Timing!BJ3","v":"2032-12-31"},{"$f":"Timing!BK3","v":"2033-03-31"},{"$f":"Timing!BL3","v":"2033-06-30"},{"$f":"Timing!BM3","v":"2033-09-30"},{"$f":"Timing!BN3","v":"2033-12-31"},{"$f":"Timing!BO3","v":"2034-03-31"},{"$f":"Timing!BP3","v":"2034-06-30"},{"$f":"Timing!BQ3","v":"2034-09-30"},{"$f":"Timing!BR3","v":"2034-12-31"},{"$f":"Timing!BS3","v":"2035-03-31"},{"$f":"Timing!BT3","v":"2035-06-30"},{"$f":"Timing!BU3","v":"2035-09-30"},{"$f":"Timing!BV3","v":"2035-12-31"},{"$f":"Timing!BW3","v":"2036-03-31"},{"$f":"Timing!BX3","v":"2036-06-30"},{"$f":"Timing!BY3","v":"2036-09-30"},{"$f":"Timing!BZ3","v":"2036-12-31"},{"$f":"Timing!CA3","v":"2037-03-31"},{"$f":"Timing!CB3","v":"2037-06-30"},{"$f":"Timing!CC3","v":"2037-09-30"},{"$f":"Timing!CD3","v":"2037-12-31"},{"$f":"Timing!CE3","v":"2038-03-31"},{"$f":"Timing!CF3","v":"2038-06-30"},{"$f":"Timing!CG3","v":"2038-09-30"},{"$f":"Timing!CH3","v":"2038-12-31"},{"$f":"Timing!CI3","v":"2039-03-31"},{"$f":"Timing!CJ3","v":"2039-06-30"},{"$f":"Timing!CK3","v":"2039-09-30"},{"$f":"Timing!CL3","v":"2039-12-31"},{"$f":"Timing!CM3","v":"2040-03-31"},{"$f":"Timing!CN3","v":"2040-06-30"},{"$f":"Timing!CO3","v":"2040-09-30"},{"$f":"Timing!CP3","v":"2040-12-31"},{"$f":"Timing!CQ3","v":"2041-03-31"},{"$f":"Timing!CR3","v":"2041-06-30"},{"$f":"Timing!CS3","v":"2041-09-30"},{"$f":"Timing!CT3","v":"2041-12-31"},{"$f":"Timing!CU3","v":"2042-03-31"},{"$f":"Timing!CV3","v":"2042-06-30"},{"$f":"Timing!CW3","v":"2042-09-30"},{"$f":"Timing!CX3","v":"2042-12-31"},{"$f":"Timing!CY3","v":"2043-03-31"},{"$f":"Timing!CZ3","v":"2043-06-30"},{"$f":"Timing!DA3","v":"2043-09-30"},{"$f":"Timing!DB3","v":"2043-12-31"},{"$f":"Timing!DC3","v":"2044-03-31"},{"$f":"Timing!DD3","v":"2044-06-30"},{"$f":"Timing!DE3","v":"2044-09-30"},{"$f":"Timing!DF3","v":"2044-12-31"},{"$f":"Timing!DG3","v":"2045-03-31"},{"$f":"Timing!DH3","v":"2045-06-30"},{"$f":"Timing!DI3","v":"2045-09-30"},{"$f":"Timing!DJ3","v":"2045-12-31"},{"$f":"Timing!DK3","v":"2046-03-31"},{"$f":"Timing!DL3","v":"2046-06-30"},{"$f":"Timing!DM3","v":"2046-09-30"},{"$f":"Timing!DN3","v":"2046-12-31"},{"$f":"Timing!DO3","v":"2047-03-31"},{"$f":"Timing!DP3","v":"2047-06-30"},{"$f":"Timing!DQ3","v":"2047-09-30"},{"$f":"Timing!DR3","v":"2047-12-31"},{"$f":"Timing!DS3","v":"2048-03-31"},{"$f":"Timing!DT3","v":"2048-06-30"},{"$f":"Timing!DU3","v":"2048-09-30"},{"$f":"Timing!DV3","v":"2048-12-31"},{"$f":"Timing!DW3","v":"2049-03-31"},{"$f":"Timing!DX3","v":"2049-06-30"},{"$f":"Timing!DY3","v":"2049-09-30"},{"$f":"Timing!DZ3","v":"2049-12-31"},{"$f":"Timing!EA3","v":"2050-03-31"},{"$f":"Timing!EB3","v":"2050-06-30"},{"$f":"Timing!EC3","v":"2050-09-30"},{"$f":"Timing!ED3","v":"2050-12-31"},{"$f":"Timing!EE3","v":"2051-03-31"},{"$f":"Timing!EF3","v":"2051-06-30"},{"$f":"Timing!EG3","v":"2051-09-30"},{"$f":"Timing!EH3","v":"2051-12-31"},{"$f":"Timing!EI3","v":"2052-03-31"},{"$f":"Timing!EJ3","v":"2052-06-30"},{"$f":"Timing!EK3","v":"2052-09-30"},{"$f":"Timing!EL3","v":"2052-12-31"},{"$f":"Timing!EM3","v":"2053-03-31"},{"$f":"Timing!EN3","v":"2053-06-30"},{"$f":"Timing!EO3","v":"2053-09-30"},{"$f":"Timing!EP3","v":"2053-12-31"},{"$f":"Timing!EQ3","v":"2054-03-31"},{"$f":"Timing!ER3","v":"2054-06-30"},{"$f":"Timing!ES3","v":"2054-09-30"},{"$f":"Timing!ET3","v":"2054-12-31"},{"$f":"Timing!EU3","v":"2055-03-31"},{"$f":"Timing!EV3","v":"2055-06-30"},{"$f":"Timing!EW3","v":"2055-09-30"},{"$f":"Timing!EX3","v":"2055-12-31"},{"$f":"Timing!EY3","v":"2056-03-31"},{"$f":"Timing!EZ3","v":"2056-06-30"},{"$f":"Timing!FA3","v":"2056-09-30"},{"$f":"Timing!FB3","v":"2056-12-31"},{"$f":"Timing!FC3","v":"2057-03-31"},{"$f":"Timing!FD3","v":"2057-06-30"},{"$f":"Timing!FE3","v":"2057-09-30"},{"$f":"Timing!FF3","v":"2057-12-31"},{"$f":"Timing!FG3","v":"2058-03-31"},{"$f":"Timing!FH3","v":"2058-06-30"},{"$f":"Timing!FI3","v":"2058-09-30"},{"$f":"Timing!FJ3","v":"2058-12-31"},{"$f":"Timing!FK3","v":"2059-03-31"},{"$f":"Timing!FL3","v":"2059-06-30"},{"$f":"Timing!FM3","v":"2059-09-30"},{"$f":"Timing!FN3","v":"2059-12-31"},{"$f":"Timing!FO3","v":"2060-03-31"},{"$f":"Timing!FP3","v":"2060-06-30"},{"$f":"Timing!FQ3","v":"2060-09-30"},{"$f":"Timing!FR3","v":"2060-12-31"},{"$f":"Timing!FS3","v":"2061-03-31"},{"$f":"Timing!FT3","v":"2061-06-30"},{"$f":"Timing!FU3","v":"2061-09-30"}]
[null,null,null,"Development Phase",null,{"$f":"Timing!F4","v":"2020-01-01"},{"$f":"Timing!G4","v":"2020-12-31"},null,null,{"$f":"Timing!K4","v":1},{"$f":"Timing!L4","v":1},{"$f":"Timing!M4","v":1},{"$f":"Timing!N4","v":1},{"$f":"Timing!O4","v":0},{"$f":"Timing!P4","v":0},{"$f":"Timing!Q4","v":0},{"$f":"Timing!R4","v":0},{"$f":"Timing!S4","v":0},{"$f":"Timing!T4","v":0},{"$f":"Timing!U4","v":0},{"$f":"Timing!V4","v":0},{"$f":"Timing!W4","v":0},{"$f":"Timing!X4","v":0},{"$f":"Timing!Y4","v":0},{"$f":"Timing!Z4","v":0},{"$f":"Timing!AA4","v":0},{"$f":"Timing!AB4","v":0},{"$f":"Timing!AC4","v":0},{"$f":"Timing!AD4","v":0},{"$f":"Timing!AE4","v":0},{"$f":"Timing!AF4","v":0},{"$f":"Timing!AG4","v":0},{"$f":"Timing!AH4","v":0},{"$f":"Timing!AI4","v":0},{"$f":"Timing!AJ4","v":0},{"$f":"Timing!AK4","v":0},{"$f":"Timing!AL4","v":0},{"$f":"Timing!AM4","v":0},{"$f":"Timing!AN4","v":0},{"$f":"Timing!AO4","v":0},{"$f":"Timing!AP4","v":0},{"$f":"Timing!AQ4","v":0},{"$f":"Timing!AR4","v":0},{"$f":"Timing!AS4","v":0},{"$f":"Timing!AT4","v":0},{"$f":"Timing!AU4","v":0},{"$f":"Timing!AV4","v":0},{"$f":"Timing!AW4","v":0},{"$f":"Timing!AX4","v":0},{"$f":"Timing!AY4","v":0},{"$f":"Timing!AZ4","v":0},{"$f":"Timing!BA4","v":0},{"$f":"Timing!BB4","v":0},{"$f":"Timing!BC4","v":0},{"$f":"Timing!BD4","v":0},{"$f":"Timing!BE4","v":0},{"$f":"Timing!BF4","v":0},{"$f":"Timing!BG4","v":0},{"$f":"Timing!BH4","v":0},{"$f":"Timing!BI4","v":0},{"$f":"Timing!BJ4","v":0},{"$f":"Timing!BK4","v":0},{"$f":"Timing!BL4","v":0},{"$f":"Timing!BM4","v":0},{"$f":"Timing!BN4","v":0},{"$f":"Timing!BO4","v":0},{"$f":"Timing!BP4","v":0},{"$f":"Timing!BQ4","v":0},{"$f":"Timing!BR4","v":0},{"$f":"Timing!BS4","v":0},{"$f":"Timing!BT4","v":0},{"$f":"Timing!BU4","v":0},{"$f":"Timing!BV4","v":0},{"$f":"Timing!BW4","v":0},{"$f":"Timing!BX4","v":0},{"$f":"Timing!BY4","v":0},{"$f":"Timing!BZ4","v":0},{"$f":"Timing!CA4","v":0},{"$f":"Timing!CB4","v":0},{"$f":"Timing!CC4","v":0},{"$f":"Timing!CD4","v":0},{"$f":"Timing!CE4","v":0},{"$f":"Timing!CF4","v":0},{"$f":"Timing!CG4","v":0},{"$f":"Timing!CH4","v":0},{"$f":"Timing!CI4","v":0},{"$f":"Timing!CJ4","v":0},{"$f":"Timing!CK4","v":0},{"$f":"Timing!CL4","v":0},{"$f":"Timing!CM4","v":0},{"$f":"Timing!CN4","v":0},{"$f":"Timing!CO4","v":0},{"$f":"Timing!CP4","v":0},{"$f":"Timing!CQ4","v":0},{"$f":"Timing!CR4","v":0},{"$f":"Timing!CS4","v":0},{"$f":"Timing!CT4","v":0},{"$f":"Timing!CU4","v":0},{"$f":"Timing!CV4","v":0},{"$f":"Timing!CW4","v":0},{"$f":"Timing!CX4","v":0},{"$f":"Timing!CY4","v":0},{"$f":"Timing!CZ4","v":0},{"$f":"Timing!DA4","v":0},{"$f":"Timing!DB4","v":0},{"$f":"Timing!DC4","v":0},{"$f":"Timing!DD4","v":0},{"$f":"Timing!DE4","v":0},{"$f":"Timing!DF4","v":0},{"$f":"Timing!DG4","v":0},{"$f":"Timing!DH4","v":0},{"$f":"Timing!DI4","v":0},{"$f":"Timing!DJ4","v":0},{"$f":"Timing!DK4","v":0},{"$f":"Timing!DL4","v":0},{"$f":"Timing!DM4","v":0},{"$f":"Timing!DN4","v":0},{"$f":"Timing!DO4","v":0},{"$f":"Timing!DP4","v":0},{"$f":"Timing!DQ4","v":0},{"$f":"Timing!DR4","v":0},{"$f":"Timing!DS4","v":0},{"$f":"Timing!DT4","v":0},{"$f":"Timing!DU4","v":0},{"$f":"Timing!DV4","v":0},{"$f":"Timing!DW4","v":0},{"$f":"Timing!DX4","v":0},{"$f":"Timing!DY4","v":0},{"$f":"Timing!DZ4","v":0},{"$f":"Timing!EA4","v":0},{"$f":"Timing!EB4","v":0},{"$f":"Timing!EC4","v":0},{"$f":"Timing!ED4","v":0},{"$f":"Timing!EE4","v":0},{"$f":"Timing!EF4","v":0},{"$f":"Timing!EG4","v":0},{"$f":"Timing!EH4","v":0},{"$f":"Timing!EI4","v":0},{"$f":"Timing!EJ4","v":0},{"$f":"Timing!EK4","v":0},{"$f":"Timing!EL4","v":0},{"$f":"Timing!EM4","v":0},{"$f":"Timing!EN4","v":0},{"$f":"Timing!EO4","v":0},{"$f":"Timing!EP4","v":0},{"$f":"Timing!EQ4","v":0},{"$f":"Timing!ER4","v":0},{"$f":"Timing!ES4","v":0},{"$f":"Timing!ET4","v":0},{"$f":"Timing!EU4","v":0},{"$f":"Timing!EV4","v":0},{"$f":"Timing!EW4","v":0},{"$f":"Timing!EX4","v":0},{"$f":"Timing!EY4","v":0},{"$f":"Timing!EZ4","v":0},{"$f":"Timing!FA4","v":0},{"$f":"Timing!FB4","v":0},{"$f":"Timing!FC4","v":0},{"$f":"Timing!FD4","v":0},{"$f":"Timing!FE4","v":0},{"$f":"Timing!FF4","v":0},{"$f":"Timing!FG4","v":0},{"$f":"Timing!FH4","v":0},{"$f":"Timing!FI4","v":0},{"$f":"Timing!FJ4","v":0},{"$f":"Timing!FK4","v":0},{"$f":"Timing!FL4","v":0},{"$f":"Timing!FM4","v":0},{"$f":"Timing!FN4","v":0},{"$f":"Timing!FO4","v":0},{"$f":"Timing!FP4","v":0},{"$f":"Timing!FQ4","v":0},{"$f":"Timing!FR4","v":0},{"$f":"Timing!FS4","v":0},{"$f":"Timing!FT4","v":0},{"$f":"Timing!FU4","v":0}]
[null,null,null,"Construction Phase",null,{"$f":"Timing!F5","v":"2021-01-01"},{"$f":"Timing!G5","v":"2021-12-31"},null,null,{"$f":"Timing!K5","v":0},{"$f":"Timing!L5","v":0},{"$f":"Timing!M5","v":0},{"$f":"Timing!N5","v":0},{"$f":"Timing!O5","v":1},{"$f":"Timing!P5","v":1},{"$f":"Timing!Q5","v":1},{"$f":"Timing!R5","v":1},{"$f":"Timing!S5","v":0},{"$f":"Timing!T5","v":0},{"$f":"Timing!U5","v":0},{"$f":"Timing!V5","v":0},{"$f":"Timing!W5","v":0},{"$f":"Timing!X5","v":0},{"$f":"Timing!Y5","v":0},{"$f":"Timing!Z5","v":0},{"$f":"Timing!AA5","v":0},{"$f":"Timing!AB5","v":0},{"$f":"Timing!AC5","v":0},{"$f":"Timing!AD5","v":0},{"$f":"Timing!AE5","v":0},{"$f":"Timing!AF5","v":0},{"$f":"Timing!AG5","v":0},{"$f":"Timing!AH5","v":0},{"$f":"Timing!AI5","v":0},{"$f":"Timing!AJ5","v":0},{"$f":"Timing!AK5","v":0},{"$f":"Timing!AL5","v":0},{"$f":"Timing!AM5","v":0},{"$f":"Timing!AN5","v":0},{"$f":"Timing!AO5","v":0},{"$f":"Timing!AP5","v":0},{"$f":"Timing!AQ5","v":0},{"$f":"Timing!AR5","v":0},{"$f":"Timing!AS5","v":0},{"$f":"Timing!AT5","v":0},{"$f":"Timing!AU5","v":0},{"$f":"Timing!AV5","v":0},{"$f":"Timing!AW5","v":0},{"$f":"Timing!AX5","v":0},{"$f":"Timing!AY5","v":0},{"$f":"Timing!AZ5","v":0},{"$f":"Timing!BA5","v":0},{"$f":"Timing!BB5","v":0},{"$f":"Timing!BC5","v":0},{"$f":"Timing!BD5","v":0},{"$f":"Timing!BE5","v":0},{"$f":"Timing!BF5","v":0},{"$f":"Timing!BG5","v":0},{"$f":"Timing!BH5","v":0},{"$f":"Timing!BI5","v":0},{"$f":"Timing!BJ5","v":0},{"$f":"Timing!BK5","v":0},{"$f":"Timing!BL5","v":0},{"$f":"Timing!BM5","v":0},{"$f":"Timing!BN5","v":0},{"$f":"Timing!BO5","v":0},{"$f":"Timing!BP5","v":0},{"$f":"Timing!BQ5","v":0},{"$f":"Timing!BR5","v":0},{"$f":"Timing!BS5","v":0},{"$f":"Timing!BT5","v":0},{"$f":"Timing!BU5","v":0},{"$f":"Timing!BV5","v":0},{"$f":"Timing!BW5","v":0},{"$f":"Timing!BX5","v":0},{"$f":"Timing!BY5","v":0},{"$f":"Timing!BZ5","v":0},{"$f":"Timing!CA5","v":0},{"$f":"Timing!CB5","v":0},{"$f":"Timing!CC5","v":0},{"$f":"Timing!CD5","v":0},{"$f":"Timing!CE5","v":0},{"$f":"Timing!CF5","v":0},{"$f":"Timing!CG5","v":0},{"$f":"Timing!CH5","v":0},{"$f":"Timing!CI5","v":0},{"$f":"Timing!CJ5","v":0},{"$f":"Timing!CK5","v":0},{"$f":"Timing!CL5","v":0},{"$f":"Timing!CM5","v":0},{"$f":"Timing!CN5","v":0},{"$f":"Timing!CO5","v":0},{"$f":"Timing!CP5","v":0},{"$f":"Timing!CQ5","v":0},{"$f":"Timing!CR5","v":0},{"$f":"Timing!CS5","v":0},{"$f":"Timing!CT5","v":0},{"$f":"Timing!CU5","v":0},{"$f":"Timing!CV5","v":0},{"$f":"Timing!CW5","v":0},{"$f":"Timing!CX5","v":0},{"$f":"Timing!CY5","v":0},{"$f":"Timing!CZ5","v":0},{"$f":"Timing!DA5","v":0},{"$f":"Timing!DB5","v":0},{"$f":"Timing!DC5","v":0},{"$f":"Timing!DD5","v":0},{"$f":"Timing!DE5","v":0},{"$f":"Timing!DF5","v":0},{"$f":"Timing!DG5","v":0},{"$f":"Timing!DH5","v":0},{"$f":"Timing!DI5","v":0},{"$f":"Timing!DJ5","v":0},{"$f":"Timing!DK5","v":0},{"$f":"Timing!DL5","v":0},{"$f":"Timing!DM5","v":0},{"$f":"Timing!DN5","v":0},{"$f":"Timing!DO5","v":0},{"$f":"Timing!DP5","v":0},{"$f":"Timing!DQ5","v":0},{"$f":"Timing!DR5","v":0},{"$f":"Timing!DS5","v":0},{"$f":"Timing!DT5","v":0},{"$f":"Timing!DU5","v":0},{"$f":"Timing!DV5","v":0},{"$f":"Timing!DW5","v":0},{"$f":"Timing!DX5","v":0},{"$f":"Timing!DY5","v":0},{"$f":"Timing!DZ5","v":0},{"$f":"Timing!EA5","v":0},{"$f":"Timing!EB5","v":0},{"$f":"Timing!EC5","v":0},{"$f":"Timing!ED5","v":0},{"$f":"Timing!EE5","v":0},{"$f":"Timing!EF5","v":0},{"$f":"Timing!EG5","v":0},{"$f":"Timing!EH5","v":0},{"$f":"Timing!EI5","v":0},{"$f":"Timing!EJ5","v":0},{"$f":"Timing!EK5","v":0},{"$f":"Timing!EL5","v":0},{"$f":"Timing!EM5","v":0},{"$f":"Timing!EN5","v":0},{"$f":"Timing!EO5","v":0},{"$f":"Timing!EP5","v":0},{"$f":"Timing!EQ5","v":0},{"$f":"Timing!ER5","v":0},{"$f":"Timing!ES5","v":0},{"$f":"Timing!ET5","v":0},{"$f":"Timing!EU5","v":0},{"$f":"Timing!EV5","v":0},{"$f":"Timing!EW5","v":0},{"$f":"Timing!EX5","v":0},{"$f":"Timing!EY5","v":0},{"$f":"Timing!EZ5","v":0},{"$f":"Timing!FA5","v":0},{"$f":"Timing!FB5","v":0},{"$f":"Timing!FC5","v":0},{"$f":"Timing!FD5","v":0},{"$f":"Timing!FE5","v":0},{"$f":"Timing!FF5","v":0},{"$f":"Timing!FG5","v":0},{"$f":"Timing!FH5","v":0},{"$f":"Timing!FI5","v":0},{"$f":"Timing!FJ5","v":0},{"$f":"Timing!FK5","v":0},{"$f":"Timing!FL5","v":0},{"$f":"Timing!FM5","v":0},{"$f":"Timing!FN5","v":0},{"$f":"Timing!FO5","v":0},{"$f":"Timing!FP5","v":0},{"$f":"Timing!FQ5","v":0},{"$f":"Timing!FR5","v":0},{"$f":"Timing!FS5","v":0},{"$f":"Timing!FT5","v":0},{"$f":"Timing!FU5","v":0}]
[null,null,null,"Operation Phase",null,{"$f":"Timing!F6","v":"2022-01-01"},{"$f":"Timing!G6","v":"2056-12-31"},null,null,{"$f":"Timing!K6","v":0},{"$f":"Timing!L6","v":0},{"$f":"Timing!M6","v":0},{"$f":"Timing!N6","v":0},{"$f":"Timing!O6","v":0},{"$f":"Timing!P6","v":0},{"$f":"Timing!Q6","v":0},{"$f":"Timing!R6","v":0},{"$f":"Timing!S6","v":1},{"$f":"Timing!T6","v":1},{"$f":"Timing!U6","v":1},{"$f":"Timing!V6","v":1},{"$f":"Timing!W6","v":1},{"$f":"Timing!X6","v":1},{"$f":"Timing!Y6","v":1},{"$f":"Timing!Z6","v":1},{"$f":"Timing!AA6","v":1},{"$f":"Timing!AB6","v":1},{"$f":"Timing!AC6","v":1},{"$f":"Timing!AD6","v":1},{"$f":"Timing!AE6","v":1},{"$f":"Timing!AF6","v":1},{"$f":"Timing!AG6","v":1},{"$f":"Timing!AH6","v":1},{"$f":"Timing!AI6","v":1},{"$f":"Timing!AJ6","v":1},{"$f":"Timing!AK6","v":1},{"$f":"Timing!AL6","v":1},{"$f":"Timing!AM6","v":1},{"$f":"Timing!AN6","v":1},{"$f":"Timing!AO6","v":1},{"$f":"Timing!AP6","v":1},{"$f":"Timing!AQ6","v":1},{"$f":"Timing!AR6","v":1},{"$f":"Timing!AS6","v":1},{"$f":"Timing!AT6","v":1},{"$f":"Timing!AU6","v":1},{"$f":"Timing!AV6","v":1},{"$f":"Timing!AW6","v":1},{"$f":"Timing!AX6","v":1},{"$f":"Timing!AY6","v":1},{"$f":"Timing!AZ6","v":1},{"$f":"Timing!BA6","v":1},{"$f":"Timing!BB6","v":1},{"$f":"Timing!BC6","v":1},{"$f":"Timing!BD6","v":1},{"$f":"Timing!BE6","v":1},{"$f":"Timing!BF6","v":1},{"$f":"Timing!BG6","v":1},{"$f":"Timing!BH6","v":1},{"$f":"Timing!BI6","v":1},{"$f":"Timing!BJ6","v":1},{"$f":"Timing!BK6","v":1},{"$f":"Timing!BL6","v":1},{"$f":"Timing!BM6","v":1},{"$f":"Timing!BN6","v":1},{"$f":"Timing!BO6","v":1},{"$f":"Timing!BP6","v":1},{"$f":"Timing!BQ6","v":1},{"$f":"Timing!BR6","v":1},{"$f":"Timing!BS6","v":1},{"$f":"Timing!BT6","v":1},{"$f":"Timing!BU6","v":1},{"$f":"Timing!BV6","v":1},{"$f":"Timing!BW6","v":1},{"$f":"Timing!BX6","v":1},{"$f":"Timing!BY6","v":1},{"$f":"Timing!BZ6","v":1},{"$f":"Timing!CA6","v":1},{"$f":"Timing!CB6","v":1},{"$f":"Timing!CC6","v":1},{"$f":"Timing!CD6","v":1},{"$f":"Timing!CE6","v":1},{"$f":"Timing!CF6","v":1},{"$f":"Timing!CG6","v":1},{"$f":"Timing!CH6","v":1},{"$f":"Timing!CI6","v":1},{"$f":"Timing!CJ6","v":1},{"$f":"Timing!CK6","v":1},{"$f":"Timing!CL6","v":1},{"$f":"Timing!CM6","v":1},{"$f":"Timing!CN6","v":1},{"$f":"Timing!CO6","v":1},{"$f":"Timing!CP6","v":1},{"$f":"Timing!CQ6","v":1},{"$f":"Timing!CR6","v":1},{"$f":"Timing!CS6","v":1},{"$f":"Timing!CT6","v":1},{"$f":"Timing!CU6","v":1},{"$f":"Timing!CV6","v":1},{"$f":"Timing!CW6","v":1},{"$f":"Timing!CX6","v":1},{"$f":"Timing!CY6","v":1},{"$f":"Timing!CZ6","v":1},{"$f":"Timing!DA6","v":1},{"$f":"Timing!DB6","v":1},{"$f":"Timing!DC6","v":1},{"$f":"Timing!DD6","v":1},{"$f":"Timing!DE6","v":1},{"$f":"Timing!DF6","v":1},{"$f":"Timing!DG6","v":1},{"$f":"Timing!DH6","v":1},{"$f":"Timing!DI6","v":1},{"$f":"Timing!DJ6","v":1},{"$f":"Timing!DK6","v":1},{"$f":"Timing!DL6","v":1},{"$f":"Timing!DM6","v":1},{"$f":"Timing!DN6","v":1},{"$f":"Timing!DO6","v":1},{"$f":"Timing!DP6","v":1},{"$f":"Timing!DQ6","v":1},{"$f":"Timing!DR6","v":1},{"$f":"Timing!DS6","v":1},{"$f":"Timing!DT6","v":1},{"$f":"Timing!DU6","v":1},{"$f":"Timing!DV6","v":1},{"$f":"Timing!DW6","v":1},{"$f":"Timing!DX6","v":1},{"$f":"Timing!DY6","v":1},{"$f":"Timing!DZ6","v":1},{"$f":"Timing!EA6","v":1},{"$f":"Timing!EB6","v":1},{"$f":"Timing!EC6","v":1},{"$f":"Timing!ED6","v":1},{"$f":"Timing!EE6","v":1},{"$f":"Timing!EF6","v":1},{"$f":"Timing!EG6","v":1},{"$f":"Timing!EH6","v":1},{"$f":"Timing!EI6","v":1},{"$f":"Timing!EJ6","v":1},{"$f":"Timing!EK6","v":1},{"$f":"Timing!EL6","v":1},{"$f":"Timing!EM6","v":1},{"$f":"Timing!EN6","v":1},{"$f":"Timing!EO6","v":1},{"$f":"Timing!EP6","v":1},{"$f":"Timing!EQ6","v":1},{"$f":"Timing!ER6","v":1},{"$f":"Timing!ES6","v":1},{"$f":"Timing!ET6","v":1},{"$f":"Timing!EU6","v":1},{"$f":"Timing!EV6","v":1},{"$f":"Timing!EW6","v":1},{"$f":"Timing!EX6","v":1},{"$f":"Timing!EY6","v":1},{"$f":"Timing!EZ6","v":1},{"$f":"Timing!FA6","v":1},{"$f":"Timing!FB6","v":1},{"$f":"Timing!FC6","v":0},{"$f":"Timing!FD6","v":0},{"$f":"Timing!FE6","v":0},{"$f":"Timing!FF6","v":0},{"$f":"Timing!FG6","v":0},{"$f":"Timing!FH6","v":0},{"$f":"Timing!FI6","v":0},{"$f":"Timing!FJ6","v":0},{"$f":"Timing!FK6","v":0},{"$f":"Timing!FL6","v":0},{"$f":"Timing!FM6","v":0},{"$f":"Timing!FN6","v":0},{"$f":"Timing!FO6","v":0},{"$f":"Timing!FP6","v":0},{"$f":"Timing!FQ6","v":0},{"$f":"Timing!FR6","v":0},{"$f":"Timing!FS6","v":0},{"$f":"Timing!FT6","v":0},{"$f":"Timing!FU6","v":0}]
[]
[null,null,null,"Pre-flip period",null,null,null,null,null,{"$f":"Timing!K33","v":0},{"$f":"Timing!L33","v":0},{"$f":"Timing!M33","v":0},{"$f":"Timing!N33","v":0},{"$f":"Timing!O33","v":0},{"$f":"Timing!P33","v":0},{"$f":"Timing!Q33","v":0},{"$f":"Timing!R33","v":0},{"$f":"Timing!S33","v":1},{"$f":"Timing!T33","v":1},{"$f":"Timing!U33","v":1},{"$f":"Timing!V33","v":1},{"$f":"Timing!W33","v":1},{"$f":"Timing!X33","v":1},{"$f":"Timing!Y33","v":1},{"$f":"Timing!Z33","v":1},{"$f":"Timing!AA33","v":1},{"$f":"Timing!AB33","v":1},{"$f":"Timing!AC33","v":1},{"$f":"Timing!AD33","v":1},{"$f":"Timing!AE33","v":1},{"$f":"Timing!AF33","v":1},{"$f":"Timing!AG33","v":1},{"$f":"Timing!AH33","v":1},{"$f":"Timing!AI33","v":1},{"$f":"Timing!AJ33","v":1},{"$f":"Timing!AK33","v":1},{"$f":"Timing!AL33","v":1},{"$f":"Timing!AM33","v":0},{"$f":"Timing!AN33","v":0},{"$f":"Timing!AO33","v":0},{"$f":"Timing!AP33","v":0},{"$f":"Timing!AQ33","v":0},{"$f":"Timing!AR33","v":0},{"$f":"Timing!AS33","v":0},{"$f":"Timing!AT33","v":0},{"$f":"Timing!AU33","v":0},{"$f":"Timing!AV33","v":0},{"$f":"Timing!AW33","v":0},{"$f":"Timing!AX33","v":0},{"$f":"Timing!AY33","v":0},{"$f":"Timing!AZ33","v":0},{"$f":"Timing!BA33","v":0},{"$f":"Timing!BB33","v":0},{"$f":"Timing!BC33","v":0},{"$f":"Timing!BD33","v":0},{"$f":"Timing!BE33","v":0},{"$f":"Timing!BF33","v":0},{"$f":"Timing!BG33","v":0},{"$f":"Timing!BH33","v":0},{"$f":"Timing!BI33","v":0},{"$f":"Timing!BJ33","v":0},{"$f":"Timing!BK33","v":0},{"$f":"Timing!BL33","v":0},{"$f":"Timing!BM33","v":0},{"$f":"Timing!BN33","v":0},{"$f":"Timing!BO33","v":0},{"$f":"Timing!BP33","v":0},{"$f":"Timing!BQ33","v":0},{"$f":"Timing!BR33","v":0},{"$f":"Timing!BS33","v":0},{"$f":"Timing!BT33","v":0},{"$f":"Timing!BU33","v":0},{"$f":"Timing!BV33","v":0},{"$f":"Timing!BW33","v":0},{"$f":"Timing!BX33","v":0},{"$f":"Timing!BY33","v":0},{"$f":"Timing!BZ33","v":0},{"$f":"Timing!CA33","v":0},{"$f":"Timing!CB33","v":0},{"$f":"Timing!CC33","v":0},{"$f":"Timing!CD33","v":0},{"$f":"Timing!CE33","v":0},{"$f":"Timing!CF33","v":0},{"$f":"Timing!CG33","v":0},{"$f":"Timing!CH33","v":0},{"$f":"Timing!CI33","v":0},{"$f":"Timing!CJ33","v":0},{"$f":"Timing!CK33","v":0},{"$f":"Timing!CL33","v":0},{"$f":"Timing!CM33","v":0},{"$f":"Timing!CN33","v":0},{"$f":"Timing!CO33","v":0},{"$f":"Timing!CP33","v":0},{"$f":"Timing!CQ33","v":0},{"$f":"Timing!CR33","v":0},{"$f":"Timing!CS33","v":0},{"$f":"Timing!CT33","v":0},{"$f":"Timing!CU33","v":0},{"$f":"Timing!CV33","v":0},{"$f":"Timing!CW33","v":0},{"$f":"Timing!CX33","v":0},{"$f":"Timing!CY33","v":0},{"$f":"Timing!CZ33","v":0},{"$f":"Timing!DA33","v":0},{"$f":"Timing!DB33","v":0},{"$f":"Timing!DC33","v":0},{"$f":"Timing!DD33","v":0},{"$f":"Timing!DE33","v":0},{"$f":"Timing!DF33","v":0},{"$f":"Timing!DG33","v":0},{"$f":"Timing!DH33","v":0},{"$f":"Timing!DI33","v":0},{"$f":"Timing!DJ33","v":0},{"$f":"Timing!DK33","v":0},{"$f":"Timing!DL33","v":0},{"$f":"Timing!DM33","v":0},{"$f":"Timing!DN33","v":0},{"$f":"Timing!DO33","v":0},{"$f":"Timing!DP33","v":0},{"$f":"Timing!DQ33","v":0},{"$f":"Timing!DR33","v":0},{"$f":"Timing!DS33","v":0},{"$f":"Timing!DT33","v":0},{"$f":"Timing!DU33","v":0},{"$f":"Timing!DV33","v":0},{"$f":"Timing!DW33","v":0},{"$f":"Timing!DX33","v":0},{"$f":"Timing!DY33","v":0},{"$f":"Timing!DZ33","v":0},{"$f":"Timing!EA33","v":0},{"$f":"Timing!EB33","v":0},{"$f":"Timing!EC33","v":0},{"$f":"Timing!ED33","v":0},{"$f":"Timing!EE33","v":0},{"$f":"Timing!EF33","v":0},{"$f":"Timing!EG33","v":0},{"$f":"Timing!EH33","v":0},{"$f":"Timing!EI33","v":0},{"$f":"Timing!EJ33","v":0},{"$f":"Timing!EK33","v":0},{"$f":"Timing!EL33","v":0},{"$f":"Timing!EM33","v":0},{"$f":"Timing!EN33","v":0},{"$f":"Timing!EO33","v":0},{"$f":"Timing!EP33","v":0},{"$f":"Timing!EQ33","v":0},{"$f":"Timing!ER33","v":0},{"$f":"Timing!ES33","v":0},{"$f":"Timing!ET33","v":0},{"$f":"Timing!EU33","v":0},{"$f":"Timing!EV33","v":0},{"$f":"Timing!EW33","v":0},{"$f":"Timing!EX33","v":0},{"$f":"Timing!EY33","v":0},{"$f":"Timing!EZ33","v":0},{"$f":"Timing!FA33","v":0},{"$f":"Timing!FB33","v":0},{"$f":"Timing!FC33","v":0},{"$f":"Timing!FD33","v":0},{"$f":"Timing!FE33","v":0},{"$f":"Timing!FF33","v":0},{"$f":"Timing!FG33","v":0},{"$f":"Timing!FH33","v":0},{"$f":"Timing!FI33","v":0},{"$f":"Timing!FJ33","v":0},{"$f":"Timing!FK33","v":0},{"$f":"Timing!FL33","v":0},{"$f":"Timing!FM33","v":0},{"$f":"Timing!FN33","v":0},{"$f":"Timing!FO33","v":0},{"$f":"Timing!FP33","v":0},{"$f":"Timing!FQ33","v":0},{"$f":"Timing!FR33","v":0},{"$f":"Timing!FS33","v":0},{"$f":"Timing!FT33","v":0},{"$f":"Timing!FU33","v":0}]
[null,null,null,"Post-flip period",null,null,null,null,null,{"$f":"Timing!K34","v":0},{"$f":"Timing!L34","v":0},{"$f":"Timing!M34","v":0},{"$f":"Timing!N34","v":0},{"$f":"Timing!O34","v":0},{"$f":"Timing!P34","v":0},{"$f":"Timing!Q34","v":0},{"$f":"Timing!R34","v":0},{"$f":"Timing!S34","v":0},{"$f":"Timing!T34","v":0},{"$f":"Timing!U34","v":0},{"$f":"Timing!V34","v":0},{"$f":"Timing!W34","v":0},{"$f":"Timing!X34","v":0},{"$f":"Timing!Y34","v":0},{"$f":"Timing!Z34","v":0},{"$f":"Timing!AA34","v":0},{"$f":"Timing!AB34","v":0},{"$f":"Timing!AC34","v":0},{"$f":"Timing!AD34","v":0},{"$f":"Timing!AE34","v":0},{"$f":"Timing!AF34","v":0},{"$f":"Timing!AG34","v":0},{"$f":"Timing!AH34","v":0},{"$f":"Timing!AI34","v":0},{"$f":"Timing!AJ34","v":0},{"$f":"Timing!AK34","v":0},{"$f":"Timing!AL34","v":0},{"$f":"Timing!AM34","v":1},{"$f":"Timing!AN34","v":1},{"$f":"Timing!AO34","v":1},{"$f":"Timing!AP34","v":1},{"$f":"Timing!AQ34","v":1},{"$f":"Timing!AR34","v":1},{"$f":"Timing!AS34","v":1},{"$f":"Timing!AT34","v":1},{"$f":"Timing!AU34","v":1},{"$f":"Timing!AV34","v":1},{"$f":"Timing!AW34","v":1},{"$f":"Timing!AX34","v":1},{"$f":"Timing!AY34","v":1},{"$f":"Timing!AZ34","v":1},{"$f":"Timing!BA34","v":1},{"$f":"Timing!BB34","v":1},{"$f":"Timing!BC34","v":1},{"$f":"Timing!BD34","v":1},{"$f":"Timing!BE34","v":1},{"$f":"Timing!BF34","v":1},{"$f":"Timing!BG34","v":1},{"$f":"Timing!BH34","v":1},{"$f":"Timing!BI34","v":1},{"$f":"Timing!BJ34","v":1},{"$f":"Timing!BK34","v":1},{"$f":"Timing!BL34","v":1},{"$f":"Timing!BM34","v":1},{"$f":"Timing!BN34","v":1},{"$f":"Timing!BO34","v":1},{"$f":"Timing!BP34","v":1},{"$f":"Timing!BQ34","v":1},{"$f":"Timing!BR34","v":1},{"$f":"Timing!BS34","v":1},{"$f":"Timing!BT34","v":1},{"$f":"Timing!BU34","v":1},{"$f":"Timing!BV34","v":1},{"$f":"Timing!BW34","v":1},{"$f":"Timing!BX34","v":1},{"$f":"Timing!BY34","v":1},{"$f":"Timing!BZ34","v":1},{"$f":"Timing!CA34","v":1},{"$f":"Timing!CB34","v":1},{"$f":"Timing!CC34","v":1},{"$f":"Timing!CD34","v":1},{"$f":"Timing!CE34","v":1},{"$f":"Timing!CF34","v":1},{"$f":"Timing!CG34","v":1},{"$f":"Timing!CH34","v":1},{"$f":"Timing!CI34","v":1},{"$f":"Timing!CJ34","v":1},{"$f":"Timing!CK34","v":1},{"$f":"Timing!CL34","v":1},{"$f":"Timing!CM34","v":1},{"$f":"Timing!CN34","v":1},{"$f":"Timing!CO34","v":1},{"$f":"Timing!CP34","v":1},{"$f":"Timing!CQ34","v":1},{"$f":"Timing!CR34","v":1},{"$f":"Timing!CS34","v":1},{"$f":"Timing!CT34","v":1},{"$f":"Timing!CU34","v":1},{"$f":"Timing!CV34","v":1},{"$f":"Timing!CW34","v":1},{"$f":"Timing!CX34","v":1},{"$f":"Timing!CY34","v":1},{"$f":"Timing!CZ34","v":1},{"$f":"Timing!DA34","v":1},{"$f":"Timing!DB34","v":1},{"$f":"Timing!DC34","v":1},{"$f":"Timing!DD34","v":1},{"$f":"Timing!DE34","v":1},{"$f":"Timing!DF34","v":1},{"$f":"Timing!DG34","v":1},{"$f":"Timing!DH34","v":1},{"$f":"Timing!DI34","v":1},{"$f":"Timing!DJ34","v":1},{"$f":"Timing!DK34","v":1},{"$f":"Timing!DL34","v":1},{"$f":"Timing!DM34","v":1},{"$f":"Timing!DN34","v":1},{"$f":"Timing!DO34","v":1},{"$f":"Timing!DP34","v":1},{"$f":"Timing!DQ34","v":1},{"$f":"Timing!DR34","v":1},{"$f":"Timing!DS34","v":1},{"$f":"Timing!DT34","v":1},{"$f":"Timing!DU34","v":1},{"$f":"Timing!DV34","v":1},{"$f":"Timing!DW34","v":1},{"$f":"Timing!DX34","v":1},{"$f":"Timing!DY34","v":1},{"$f":"Timing!DZ34","v":1},{"$f":"Timing!EA34","v":1},{"$f":"Timing!EB34","v":1},{"$f":"Timing!EC34","v":1},{"$f":"Timing!ED34","v":1},{"$f":"Timing!EE34","v":1},{"$f":"Timing!EF34","v":1},{"$f":"Timing!EG34","v":1},{"$f":"Timing!EH34","v":1},{"$f":"Timing!EI34","v":1},{"$f":"Timing!EJ34","v":1},{"$f":"Timing!EK34","v":1},{"$f":"Timing!EL34","v":1},{"$f":"Timing!EM34","v":1},{"$f":"Timing!EN34","v":1},{"$f":"Timing!EO34","v":1},{"$f":"Timing!EP34","v":1},{"$f":"Timing!EQ34","v":1},{"$f":"Timing!ER34","v":1},{"$f":"Timing!ES34","v":1},{"$f":"Timing!ET34","v":1},{"$f":"Timing!EU34","v":1},{"$f":"Timing!EV34","v":1},{"$f":"Timing!EW34","v":1},{"$f":"Timing!EX34","v":1},{"$f":"Timing!EY34","v":1},{"$f":"Timing!EZ34","v":1},{"$f":"Timing!FA34","v":1},{"$f":"Timing!FB34","v":1},{"$f":"Timing!FC34","v":0},{"$f":"Timing!FD34","v":0},{"$f":"Timing!FE34","v":0},{"$f":"Timing!FF34","v":0},{"$f":"Timing!FG34","v":0},{"$f":"Timing!FH34","v":0},{"$f":"Timing!FI34","v":0},{"$f":"Timing!FJ34","v":0},{"$f":"Timing!FK34","v":0},{"$f":"Timing!FL34","v":0},{"$f":"Timing!FM34","v":0},{"$f":"Timing!FN34","v":0},{"$f":"Timing!FO34","v":0},{"$f":"Timing!FP34","v":0},{"$f":"Timing!FQ34","v":0},{"$f":"Timing!FR34","v":0},{"$f":"Timing!FS34","v":0},{"$f":"Timing!FT34","v":0},{"$f":"Timing!FU34","v":0}]
[]
[null,"Transferred Variables"]
[null,null,"EBITDA - P50",null,null,null,null,{"$f":"SUM(J12:FT12)","v":-121149.10354432333},null,{"$f":"'Partnership Income and ITC'!J55","v":0},{"$f":"'Partnership Income and ITC'!K55","v":0},{"$f":"'Partnership Income and ITC'!L55","v":0},{"$f":"'Partnership Income and ITC'!M55","v":0},{"$f":"'Partnership Income and ITC'!N55","v":0},{"$f":"'Partnership Income and ITC'!O55","v":0},{"$f":"'Partnership Income and ITC'!P55","v":0},{"$f":"'Partnership Income and ITC'!Q55","v":0},{"$f":"'Partnership Income and ITC'!R55","v":-781.00142077800547},{"$f":"'Partnership Income and ITC'!S55","v":-781.81938098913815},{"$f":"'Partnership Income and ITC'!T55","v":-782.64140068082827},{"$f":"'Partnership Income and ITC'!U55","v":-783.46749999999997},{"$f":"'Partnership Income and ITC'!V55","v":-784.29769919356556},{"$f":"'Partnership Income and ITC'!W55","v":-785.13201860892093},{"$f":"'Partnership Income and ITC'!X55","v":-785.97047869444486},{"$f":"'Partnership Income and ITC'!Y55","v":-786.81310000000008},{"$f":"'Partnership Income and ITC'!Z55","v":-787.65990317743695},{"$f":"'Partnership Income and ITC'!AA55","v":-788.51090898109942},{"$f":"'Partnership Income and ITC'!AB55","v":-789.36613826833377},{"$f":"'Partnership Income and ITC'!AC55","v":-790.22561200000018},{"$f":"'Partnership Income and ITC'!AD55","v":-791.08935124098571},{"$f":"'Partnership Income and ITC'!AE55","v":-791.95737716072142},{"$f":"'Partnership Income and ITC'!AF55","v":-792.82971103370051},{"$f":"'Partnership Income and ITC'!AG55","v":-793.70637424000029},{"$f":"'Partnership Income and ITC'!AH55","v":-817.06111465478295},{"$f":"'Partnership Income and ITC'!AI55","v":-817.94650109291342},{"$f":"'Partnership Income and ITC'!AJ55","v":-818.83628164335209},{"$f":"'Partnership Income and ITC'!AK55","v":-819.73047811377774},{"$f":"'Partnership Income and ITC'!AL55","v":-821.08196925774632},{"$f":"'Partnership Income and ITC'!AM55","v":-821.98506342463929},{"$f":"'Partnership Income and ITC'!AN55","v":-822.89263958608672},{"$f":"'Partnership Income and ITC'!AO55","v":-823.804719985921},{"$f":"'Partnership Income and ITC'!AP55","v":-825.18330910800591},{"$f":"'Partnership Income and ITC'!AQ55","v":-826.10446515823685},{"$f":"'Partnership Income and ITC'!AR55","v":-827.03019284291327},{"$f":"'Partnership Income and ITC'!AS55","v":-827.96051485074418},{"$f":"'Partnership Income and ITC'!AT55","v":-829.36674528387016},{"$f":"'Partnership Income and ITC'!AU55","v":-830.3063244551056},{"$f":"'Partnership Income and ITC'!AV55","v":-831.25056669347555},{"$f":"'Partnership Income and ITC'!AW55","v":-832.19949514146299},{"$f":"'Partnership Income and ITC'!AX55","v":-833.63392111288681},{"$f":"'Partnership Income and ITC'!AY55","v":-834.59229186754703},{"$f":"'Partnership Income and ITC'!AZ55","v":-835.55541895068427},{"$f":"'Partnership Income and ITC'!BA55","v":-836.52332596763154},{"$f":"'Partnership Income and ITC'!BB55","v":-837.98651281738682},{"$f":"'Partnership Income and ITC'!BC55","v":-838.96405098714024},{"$f":"'Partnership Income and ITC'!BD55","v":-839.94644061194026},{"$f":"'Partnership Income and ITC'!BE55","v":-840.93370576922644},{"$f":"'Partnership Income and ITC'!BF55","v":-842.42623017294795},{"$f":"'Partnership Income and ITC'!BG55","v":-843.42331910609641},{"$f":"'Partnership Income and ITC'!BH55","v":-844.42535652339257},{"$f":"'Partnership Income and ITC'!BI55","v":-845.43236698382441},{"$f":"'Partnership Income and ITC'!BJ55","v":-846.95481718004044},{"$f":"'Partnership Income and ITC'!BK55","v":-847.97184789185189},{"$f":"'Partnership Income and ITC'!BL55","v":-848.99392605749392},{"$f":"'Partnership Income and ITC'!BM55","v":-850.02107672713441},{"$f":"'Partnership Income and ITC'!BN55","v":-851.57405274911662},{"$f":"'Partnership Income and ITC'!BO55","v":-852.61142407516422},{"$f":"'Partnership Income and ITC'!BP55","v":-853.65394380411908},{"$f":"'Partnership Income and ITC'!BQ55","v":-854.70163748715242},{"$f":"'Partnership Income and ITC'!BR55","v":-856.28575139941449},{"$f":"'Partnership Income and ITC'!BS55","v":-857.34387015198308},{"$f":"'Partnership Income and ITC'!BT55","v":-858.4072402755171},{"$f":"'Partnership Income and ITC'!BU55","v":-859.47588783221113},{"$f":"'Partnership Income and ITC'!BV55","v":-861.09176397175042},{"$f":"'Partnership Income and ITC'!BW55","v":-862.1710450993703},{"$f":"'Partnership Income and ITC'!BX55","v":-863.2556826253749},{"$f":"'Partnership Income and ITC'!BY55","v":-864.34570313320296},{"$f":"'Partnership Income and ITC'!BZ55","v":-865.99397835557784},{"$f":"'Partnership Income and ITC'!CA55","v":-867.09484510575021},{"$f":"'Partnership Income and ITC'!CB55","v":-868.20117538227487},{"$f":"'Partnership Income and ITC'!CC55","v":-869.31299630025933},{"$f":"'Partnership Income and ITC'!CD55","v":-870.9943202306024},{"$f":"'Partnership Income and ITC'!CE55","v":-872.11720431577828},{"$f":"'Partnership Income and ITC'!CF55","v":-873.24566119783344},{"$f":"'Partnership Income and ITC'!CG55","v":-874.37971853417764},{"$f":"'Partnership Income and ITC'!CH55","v":-876.09475382324081},{"$f":"'Partnership Income and ITC'!CI55","v":-877.24009559012018},{"$f":"'Partnership Income and ITC'!CJ55","v":-878.39112160981654},{"$f":"'Partnership Income and ITC'!CK55","v":-879.5478600928875},{"$f":"'Partnership Income and ITC'!CL55","v":-881.29728267822202},{"$f":"'Partnership Income and ITC'!CM55","v":-882.46553128043888},{"$f":"'Partnership Income and ITC'!CN55","v":-883.63957782052921},{"$f":"'Partnership Income and ITC'!CO55","v":-884.81945107326169},{"$f":"'Partnership Income and ITC'!CP55","v":-886.6039504456345},{"$f":"'Partnership Income and ITC'!CQ55","v":-887.79556401989578},{"$f":"'Partnership Income and ITC'!CR55","v":-888.99309149078783},{"$f":"'Partnership Income and ITC'!CS55","v":-890.19656220857496},{"$f":"'Partnership Income and ITC'!CT55","v":-861.09231640106123},{"$f":"'Partnership Income and ITC'!CU55","v":-862.30776224680778},{"$f":"'Partnership Income and ITC'!CV55","v":-863.52924026711764},{"$f":"'Partnership Income and ITC'!CW55","v":-864.75678039926061},{"$f":"'Partnership Income and ITC'!CX55","v":-865.99041272908266},{"$f":"'Partnership Income and ITC'!CY55","v":-867.23016749174394},{"$f":"'Partnership Income and ITC'!CZ55","v":-868.47607507246005},{"$f":"'Partnership Income and ITC'!DA55","v":-869.72816600724582},{"$f":"'Partnership Income and ITC'!DB55","v":-870.98647098366428},{"$f":"'Partnership Income and ITC'!DC55","v":-872.25102084157891},{"$f":"'Partnership Income and ITC'!DD55","v":-873.52184657390933},{"$f":"'Partnership Income and ITC'!DE55","v":-874.79897932739073},{"$f":"'Partnership Income and ITC'!DF55","v":-876.08245040333759},{"$f":"'Partnership Income and ITC'!DG55","v":-877.37229125841054},{"$f":"'Partnership Income and ITC'!DH55","v":-878.66853350538759},{"$f":"'Partnership Income and ITC'!DI55","v":-879.97120891393865},{"$f":"'Partnership Income and ITC'!DJ55","v":-881.28034941140436},{"$f":"'Partnership Income and ITC'!DK55","v":-882.59598708357885},{"$f":"'Partnership Income and ITC'!DL55","v":-883.91815417549537},{"$f":"'Partnership Income and ITC'!DM55","v":-885.24688309221756},{"$f":"'Partnership Income and ITC'!DN55","v":-886.58220639963258},{"$f":"'Partnership Income and ITC'!DO55","v":-887.92415682525052},{"$f":"'Partnership Income and ITC'!DP55","v":-889.27276725900538},{"$f":"'Partnership Income and ITC'!DQ55","v":-890.62807075406192},{"$f":"'Partnership Income and ITC'!DR55","v":-891.99010052762526},{"$f":"'Partnership Income and ITC'!DS55","v":-893.35888996175549},{"$f":"'Partnership Income and ITC'!DT55","v":-894.73447260418561},{"$f":"'Partnership Income and ITC'!DU55","v":-896.1168821691432},{"$f":"'Partnership Income and ITC'!DV55","v":-897.50615253817796},{"$f":"'Partnership Income and ITC'!DW55","v":-898.90231776099085},{"$f":"'Partnership Income and ITC'!DX55","v":-900.30541205626946},{"$f":"'Partnership Income and ITC'!DY55","v":-901.71546981252618},{"$f":"'Partnership Income and ITC'!DZ55","v":-903.13252558894146},{"$f":"'Partnership Income and ITC'!EA55","v":-904.55661411621065},{"$f":"'Partnership Income and ITC'!EB55","v":-905.98777029739483},{"$f":"'Partnership Income and ITC'!EC55","v":-907.42602920877675},{"$f":"'Partnership Income and ITC'!ED55","v":-908.87142610072044},{"$f":"'Partnership Income and ITC'!EE55","v":-910.32399639853497},{"$f":"'Partnership Income and ITC'!EF55","v":-911.78377570334283},{"$f":"'Partnership Income and ITC'!EG55","v":-913.25079979295242},{"$f":"'Partnership Income and ITC'!EH55","v":-914.72510462273488},{"$f":"'Partnership Income and ITC'!EI55","v":-916.20672632650576},{"$f":"'Partnership Income and ITC'!EJ55","v":-917.69570121740969},{"$f":"'Partnership Income and ITC'!EK55","v":-919.19206578881153},{"$f":"'Partnership Income and ITC'!EL55","v":-920.69585671518962},{"$f":"'Partnership Income and ITC'!EM55","v":-922.20711085303594},{"$f":"'Partnership Income and ITC'!EN55","v":-923.72586524175802},{"$f":"'Partnership Income and ITC'!EO55","v":-925.25215710458781},{"$f":"'Partnership Income and ITC'!EP55","v":-926.78602384949363},{"$f":"'Partnership Income and ITC'!EQ55","v":-928.32750307009678},{"$f":"'Partnership Income and ITC'!ER55","v":-929.87663254659321},{"$f":"'Partnership Income and ITC'!ES55","v":-931.43345024667963},{"$f":"'Partnership Income and ITC'!ET55","v":-932.99799432648354},{"$f":"'Partnership Income and ITC'!EU55","v":-934.5703031314988},{"$f":"'Partnership Income and ITC'!EV55","v":-936.15041519752526},{"$f":"'Partnership Income and ITC'!EW55","v":-937.73836925161334},{"$f":"'Partnership Income and ITC'!EX55","v":-939.33420421301332},{"$f":"'Partnership Income and ITC'!EY55","v":-940.93795919412878},{"$f":"'Partnership Income and ITC'!EZ55","v":-942.54967350147581},{"$f":"'Partnership Income and ITC'!FA55","v":-944.16938663664575},{"$f":"'Partnership Income and ITC'!FB55","v":0},{"$f":"'Partnership Income and ITC'!FC55","v":0},{"$f":"'Partnership Income and ITC'!FD55","v":0},{"$f":"'Partnership Income and ITC'!FE55","v":0},{"$f":"'Partnership Income and ITC'!FF55","v":0},{"$f":"'Partnership Income and ITC'!FG55","v":0},{"$f":"'Partnership Income and ITC'!FH55","v":0},{"$f":"'Partnership Income and ITC'!FI55","v":0},{"$f":"'Partnership Income and ITC'!FJ55","v":0},{"$f":"'Partnership Income and ITC'!FK55","v":0},{"$f":"'Partnership Income and ITC'!FL55","v":0},{"$f":"'Partnership Income and ITC'!FM55","v":0},{"$f":"'Partnership Income and ITC'!FN55","v":0},{"$f":"'Partnership Income and ITC'!FO55","v":0},{"$f":"'Partnership Income and ITC'!FP55","v":0},{"$f":"'Partnership Income and ITC'!FQ55","v":0},{"$f":"'Partnership Income and ITC'!FR55","v":0},{"$f":"'Partnership Income and ITC'!FS55","v":0},{"$f":"'Partnership Income and ITC'!FT55","v":0}]
[null,null,"Less: Cash Flow to Tax Equity - Preferred Yield",null,null,null,null,{"$f":"SUM(J13:FT13)","v":0},null,{"$f":"'Back Leverage Debt sizing'!I21","v":0},{"$f":"'Back Leverage Debt sizing'!J21","v":0},{"$f":"'Back Leverage Debt sizing'!K21","v":0},{"$f":"'Back Leverage Debt sizing'!L21","v":0},{"$f":"'Back Leverage Debt sizing'!M21","v":0},{"$f":"'Back Leverage Debt sizing'!N21","v":0},{"$f":"'Back Leverage Debt sizing'!O21","v":0},{"$f":"'Back Leverage Debt sizing'!P21","v":0},{"$f":"'Back Leverage Debt sizing'!Q21","v":0},{"$f":"'Back Leverage Debt sizing'!R21","v":0},{"$f":"'Back Leverage Debt sizing'!S21","v":0},{"$f":"'Back Leverage Debt sizing'!T21","v":0},{"$f":"'Back Leverage Debt sizing'!U21","v":0},{"$f":"'Back Leverage Debt sizing'!V21","v":0},{"$f":"'Back Leverage Debt sizing'!W21","v":0},{"$f":"'Back Leverage Debt sizing'!X21","v":0},{"$f":"'Back Leverage Debt sizing'!Y21","v":0},{"$f":"'Back Leverage Debt sizing'!Z21","v":0},{"$f":"'Back Leverage Debt sizing'!AA21","v":0},{"$f":"'Back Leverage Debt sizing'!AB21","v":0},{"$f":"'Back Leverage Debt sizing'!AC21","v":0},{"$f":"'Back Leverage Debt sizing'!AD21","v":0},{"$f":"'Back Leverage Debt sizing'!AE21","v":0},{"$f":"'Back Leverage Debt sizing'!AF21","v":0},{"$f":"'Back Leverage Debt sizing'!AG21","v":0},{"$f":"'Back Leverage Debt sizing'!AH21","v":0},{"$f":"'Back Leverage Debt sizing'!AI21","v":0},{"$f":"'Back Leverage Debt sizing'!AJ21","v":0},{"$f":"'Back Leverage Debt sizing'!AK21","v":0},{"$f":"'Back Leverage Debt sizing'!AL21","v":0},{"$f":"'Back Leverage Debt sizing'!AM21","v":0},{"$f":"'Back Leverage Debt sizing'!AN21","v":0},{"$f":"'Back Leverage Debt sizing'!AO21","v":0},{"$f":"'Back Leverage Debt sizing'!AP21","v":0},{"$f":"'Back Leverage Debt sizing'!AQ21","v":0},{"$f":"'Back Leverage Debt sizing'!AR21","v":0},{"$f":"'Back Leverage Debt sizing'!AS21","v":0},{"$f":"'Back Leverage Debt sizing'!AT21","v":0},{"$f":"'Back Leverage Debt sizing'!AU21","v":0},{"$f":"'Back Leverage Debt sizing'!AV21","v":0},{"$f":"'Back Leverage Debt sizing'!AW21","v":0},{"$f":"'Back Leverage Debt sizing'!AX21","v":0},{"$f":"'Back Leverage Debt sizing'!AY21","v":0},{"$f":"'Back Leverage Debt sizing'!AZ21","v":0},{"$f":"'Back Leverage Debt sizing'!BA21","v":0},{"$f":"'Back Leverage Debt sizing'!BB21","v":0},{"$f":"'Back Leverage Debt sizing'!BC21","v":0},{"$f":"'Back Leverage Debt sizing'!BD21","v":0},{"$f":"'Back Leverage Debt sizing'!BE21","v":0},{"$f":"'Back Leverage Debt sizing'!BF21","v":0},{"$f":"'Back Leverage Debt sizing'!BG21","v":0},{"$f":"'Back Leverage Debt sizing'!BH21","v":0},{"$f":"'Back Leverage Debt sizing'!BI21","v":0},{"$f":"'Back Leverage Debt sizing'!BJ21","v":0},{"$f":"'Back Leverage Debt sizing'!BK21","v":0},{"$f":"'Back Leverage Debt sizing'!BL21","v":0},{"$f":"'Back Leverage Debt sizing'!BM21","v":0},{"$f":"'Back Leverage Debt sizing'!BN21","v":0},{"$f":"'Back Leverage Debt sizing'!BO21","v":0},{"$f":"'Back Leverage Debt sizing'!BP21","v":0},{"$f":"'Back Leverage Debt sizing'!BQ21","v":0},{"$f":"'Back Leverage Debt sizing'!BR21","v":0},{"$f":"'Back Leverage Debt sizing'!BS21","v":0},{"$f":"'Back Leverage Debt sizing'!BT21","v":0},{"$f":"'Back Leverage Debt sizing'!BU21","v":0},{"$f":"'Back Leverage Debt sizing'!BV21","v":0},{"$f":"'Back Leverage Debt sizing'!BW21","v":0},{"$f":"'Back Leverage Debt sizing'!BX21","v":0},{"$f":"'Back Leverage Debt sizing'!BY21","v":0},{"$f":"'Back Leverage Debt sizing'!BZ21","v":0},{"$f":"'Back Leverage Debt sizing'!CA21","v":0},{"$f":"'Back Leverage Debt sizing'!CB21","v":0},{"$f":"'Back Leverage Debt sizing'!CC21","v":0},{"$f":"'Back Leverage Debt sizing'!CD21","v":0},{"$f":"'Back Leverage Debt sizing'!CE21","v":0},{"$f":"'Back Leverage Debt sizing'!CF21","v":0},{"$f":"'Back Leverage Debt sizing'!CG21","v":0},{"$f":"'Back Leverage Debt sizing'!CH21","v":0},{"$f":"'Back Leverage Debt sizing'!CI21","v":0},{"$f":"'Back Leverage Debt sizing'!CJ21","v":0},{"$f":"'Back Leverage Debt sizing'!CK21","v":0},{"$f":"'Back Leverage Debt sizing'!CL21","v":0},{"$f":"'Back Leverage Debt sizing'!CM21","v":0},{"$f":"'Back Leverage Debt sizing'!CN21","v":0},{"$f":"'Back Leverage Debt sizing'!CO21","v":0},{"$f":"'Back Leverage Debt sizing'!CP21","v":0},{"$f":"'Back Leverage Debt sizing'!CQ21","v":0},{"$f":"'Back Leverage Debt sizing'!CR21","v":0},{"$f":"'Back Leverage Debt sizing'!CS21","v":0},{"$f":"'Back Leverage Debt sizing'!CT21","v":0},{"$f":"'Back Leverage Debt sizing'!CU21","v":0},{"$f":"'Back Leverage Debt sizing'!CV21","v":0},{"$f":"'Back Leverage Debt sizing'!CW21","v":0},{"$f":"'Back Leverage Debt sizing'!CX21","v":0},{"$f":"'Back Leverage Debt sizing'!CY21","v":0},{"$f":"'Back Leverage Debt sizing'!CZ21","v":0},{"$f":"'Back Leverage Debt sizing'!DA21","v":0},{"$f":"'Back Leverage Debt sizing'!DB21","v":0},{"$f":"'Back Leverage Debt sizing'!DC21","v":0},{"$f":"'Back Leverage Debt sizing'!DD21","v":0},{"$f":"'Back Leverage Debt sizing'!DE21","v":0},{"$f":"'Back Leverage Debt sizing'!DF21","v":0},{"$f":"'Back Leverage Debt sizing'!DG21","v":0},{"$f":"'Back Leverage Debt sizing'!DH21","v":0},{"$f":"'Back Leverage Debt sizing'!DI21","v":0},{"$f":"'Back Leverage Debt sizing'!DJ21","v":0},{"$f":"'Back Leverage Debt sizing'!DK21","v":0},{"$f":"'Back Leverage Debt sizing'!DL21","v":0},{"$f":"'Back Leverage Debt sizing'!DM21","v":0},{"$f":"'Back Leverage Debt sizing'!DN21","v":0},{"$f":"'Back Leverage Debt sizing'!DO21","v":0},{"$f":"'Back Leverage Debt sizing'!DP21","v":0},{"$f":"'Back Leverage Debt sizing'!DQ21","v":0},{"$f":"'Back Leverage Debt sizing'!DR21","v":0},{"$f":"'Back Leverage Debt sizing'!DS21","v":0},{"$f":"'Back Leverage Debt sizing'!DT21","v":0},{"$f":"'Back Leverage Debt sizing'!DU21","v":0},{"$f":"'Back Leverage Debt sizing'!DV21","v":0},{"$f":"'Back Leverage Debt sizing'!DW21","v":0},{"$f":"'Back Leverage Debt sizing'!DX21","v":0},{"$f":"'Back Leverage Debt sizing'!DY21","v":0},{"$f":"'Back Leverage Debt sizing'!DZ21","v":0},{"$f":"'Back Leverage Debt sizing'!EA21","v":0},{"$f":"'Back Leverage Debt sizing'!EB21","v":0},{"$f":"'Back Leverage Debt sizing'!EC21","v":0},{"$f":"'Back Leverage Debt sizing'!ED21","v":0},{"$f":"'Back Leverage Debt sizing'!EE21","v":0},{"$f":"'Back Leverage Debt sizing'!EF21","v":0},{"$f":"'Back Leverage Debt sizing'!EG21","v":0},{"$f":"'Back Leverage Debt sizing'!EH21","v":0},{"$f":"'Back Leverage Debt sizing'!EI21","v":0},{"$f":"'Back Leverage Debt sizing'!EJ21","v":0},{"$f":"'Back Leverage Debt sizing'!EK21","v":0},{"$f":"'Back Leverage Debt sizing'!EL21","v":0},{"$f":"'Back Leverage Debt sizing'!EM21","v":0},{"$f":"'Back Leverage Debt sizing'!EN21","v":0},{"$f":"'Back Leverage Debt sizing'!EO21","v":0},{"$f":"'Back Leverage Debt sizing'!EP21","v":0},{"$f":"'Back Leverage Debt sizing'!EQ21","v":0},{"$f":"'Back Leverage Debt sizing'!ER21","v":0},{"$f":"'Back Leverage Debt sizing'!ES21","v":0},{"$f":"'Back Leverage Debt sizing'!ET21","v":0},{"$f":"'Back Leverage Debt sizing'!EU21","v":0},{"$f":"'Back Leverage Debt sizing'!EV21","v":0},{"$f":"'Back Leverage Debt sizing'!EW21","v":0},{"$f":"'Back Leverage Debt sizing'!EX21","v":0},{"$f":"'Back Leverage Debt sizing'!EY21","v":0},{"$f":"'Back Leverage Debt sizing'!EZ21","v":0},{"$f":"'Back Leverage Debt sizing'!FA21","v":0},{"$f":"'Back Leverage Debt sizing'!FB21","v":0},{"$f":"'Back Leverage Debt sizing'!FC21","v":0},{"$f":"'Back Leverage Debt sizing'!FD21","v":0},{"$f":"'Back Leverage Debt sizing'!FE21","v":0},{"$f":"'Back Leverage Debt sizing'!FF21","v":0},{"$f":"'Back Leverage Debt sizing'!FG21","v":0},{"$f":"'Back Leverage Debt sizing'!FH21","v":0},{"$f":"'Back Leverage Debt sizing'!FI21","v":0},{"$f":"'Back Leverage Debt sizing'!FJ21","v":0},{"$f":"'Back Leverage Debt sizing'!FK21","v":0},{"$f":"'Back Leverage Debt sizing'!FL21","v":0},{"$f":"'Back Leverage Debt sizing'!FM21","v":0},{"$f":"'Back Leverage Debt sizing'!FN21","v":0},{"$f":"'Back Leverage Debt sizing'!FO21","v":0},{"$f":"'Back Leverage Debt sizing'!FP21","v":0},{"$f":"'Back Leverage Debt sizing'!FQ21","v":0},{"$f":"'Back Leverage Debt sizing'!FR21","v":0},{"$f":"'Back Leverage Debt sizing'!FS21","v":0}]
[null,null,"Less: Cash Flow to Tax Equity - Cash Allocation",null,null,null,null,{"$f":"SUM(J14:FT14)","v":-5263.9520396885728},null,{"$f":"'Allocation to partners'!J71","v":0},{"$f":"'Allocation to partners'!K71","v":0},{"$f":"'Allocation to partners'!L71","v":0},{"$f":"'Allocation to partners'!M71","v":0},{"$f":"'Allocation to partners'!N71","v":0},{"$f":"'Allocation to partners'!O71","v":0},{"$f":"'Allocation to partners'!P71","v":0},{"$f":"'Allocation to partners'!Q71","v":0},{"$f":"'Allocation to partners'!R71","v":0},{"$f":"'Allocation to partners'!S71","v":0},{"$f":"'Allocation to partners'!T71","v":0},{"$f":"'Allocation to partners'!U71","v":0},{"$f":"'Allocation to partners'!V71","v":0},{"$f":"'Allocation to partners'!W71","v":0},{"$f":"'Allocation to partners'!X71","v":0},{"$f":"'Allocation to partners'!Y71","v":0},{"$f":"'Allocation to partners'!Z71","v":0},{"$f":"'Allocation to partners'!AA71","v":0},{"$f":"'Allocation to partners'!AB71","v":0},{"$f":"'Allocation to partners'!AC71","v":0},{"$f":"'Allocation to partners'!AD71","v":0},{"$f":"'Allocation to partners'!AE71","v":0},{"$f":"'Allocation to partners'!AF71","v":0},{"$f":"'Allocation to partners'!AG71","v":0},{"$f":"'Allocation to partners'!AH71","v":0},{"$f":"'Allocation to partners'!AI71","v":0},{"$f":"'Allocation to partners'!AJ71","v":0},{"$f":"'Allocation to partners'!AK71","v":0},{"$f":"'Allocation to partners'!AL71","v":-41.054098462887353},{"$f":"'Allocation to partners'!AM71","v":-41.099253171232},{"$f":"'Allocation to partners'!AN71","v":-41.144631979304371},{"$f":"'Allocation to partners'!AO71","v":-41.190235999296085},{"$f":"'Allocation to partners'!AP71","v":-41.259165455400336},{"$f":"'Allocation to partners'!AQ71","v":-41.305223257911877},{"$f":"'Allocation to partners'!AR71","v":-41.3515096421457},{"$f":"'Allocation to partners'!AS71","v":-41.398025742537243},{"$f":"'Allocation to partners'!AT71","v":-41.468337264193543},{"$f":"'Allocation to partners'!AU71","v":-41.515316222755317},{"$f":"'Allocation to partners'!AV71","v":-41.562528334673814},{"$f":"'Allocation to partners'!AW71","v":-41.609974757073189},{"$f":"'Allocation to partners'!AX71","v":-41.68169605564438},{"$f":"'Allocation to partners'!AY71","v":-41.729614593377391},{"$f":"'Allocation to partners'!AZ71","v":-41.77777094753425},{"$f":"'Allocation to partners'!BA71","v":-41.826166298381615},{"$f":"'Allocation to partners'!BB71","v":-41.899325640869378},{"$f":"'Allocation to partners'!BC71","v":-41.948202549357049},{"$f":"'Allocation to partners'!BD71","v":-41.997322030597047},{"$f":"'Allocation to partners'!BE71","v":-42.046685288461362},{"$f":"'Allocation to partners'!BF71","v":-42.121311508647437},{"$f":"'Allocation to partners'!BG71","v":-42.171165955304858},{"$f":"'Allocation to partners'!BH71","v":-42.221267826169665},{"$f":"'Allocation to partners'!BI71","v":-42.271618349191257},{"$f":"'Allocation to partners'!BJ71","v":-42.347740859002059},{"$f":"'Allocation to partners'!BK71","v":-42.398592394592633},{"$f":"'Allocation to partners'!BL71","v":-42.449696302874734},{"$f":"'Allocation to partners'!BM71","v":-42.50105383635676},{"$f":"'Allocation to partners'!BN71","v":-42.578702637455869},{"$f":"'Allocation to partners'!BO71","v":-42.630571203758251},{"$f":"'Allocation to partners'!BP71","v":-42.682697190205992},{"$f":"'Allocation to partners'!BQ71","v":-42.735081874357661},{"$f":"'Allocation to partners'!BR71","v":-42.814287569970766},{"$f":"'Allocation to partners'!BS71","v":-42.86719350759919},{"$f":"'Allocation to partners'!BT71","v":-42.920362013775893},{"$f":"'Allocation to partners'!BU71","v":-42.973794391610596},{"$f":"'Allocation to partners'!BV71","v":-43.05458819858756},{"$f":"'Allocation to partners'!BW71","v":-43.108552254968551},{"$f":"'Allocation to partners'!BX71","v":-43.162784131268786},{"$f":"'Allocation to partners'!BY71","v":-43.217285156660189},{"$f":"'Allocation to partners'!BZ71","v":-43.299698917778933},{"$f":"'Allocation to partners'!CA71","v":-43.354742255287547},{"$f":"'Allocation to partners'!CB71","v":-43.410058769113782},{"$f":"'Allocation to partners'!CC71","v":-43.465649815013002},{"$f":"'Allocation to partners'!CD71","v":-43.549716011530158},{"$f":"'Allocation to partners'!CE71","v":-43.605860215788951},{"$f":"'Allocation to partners'!CF71","v":-43.662283059891713},{"$f":"'Allocation to partners'!CG71","v":-43.718985926708918},{"$f":"'Allocation to partners'!CH71","v":-43.804737691162082},{"$f":"'Allocation to partners'!CI71","v":-43.862004779506044},{"$f":"'Allocation to partners'!CJ71","v":-43.919556080490864},{"$f":"'Allocation to partners'!CK71","v":-43.977393004644412},{"$f":"'Allocation to partners'!CL71","v":-44.064864133911144},{"$f":"'Allocation to partners'!CM71","v":-44.123276564021985},{"$f":"'Allocation to partners'!CN71","v":-44.181978891026503},{"$f":"'Allocation to partners'!CO71","v":-44.240972553663127},{"$f":"'Allocation to partners'!CP71","v":-44.330197522281765},{"$f":"'Allocation to partners'!CQ71","v":-44.389778200994826},{"$f":"'Allocation to partners'!CR71","v":-44.44965457453943},{"$f":"'Allocation to partners'!CS71","v":-44.509828110428785},{"$f":"'Allocation to partners'!CT71","v":-43.054615820053101},{"$f":"'Allocation to partners'!CU71","v":-43.115388112340426},{"$f":"'Allocation to partners'!CV71","v":-43.176462013355923},{"$f":"'Allocation to partners'!CW71","v":-43.237839019963069},{"$f":"'Allocation to partners'!CX71","v":-43.299520636454169},{"$f":"'Allocation to partners'!CY71","v":-43.361508374587238},{"$f":"'Allocation to partners'!CZ71","v":-43.423803753623041},{"$f":"'Allocation to partners'!DA71","v":-43.486408300362328},{"$f":"'Allocation to partners'!DB71","v":-43.549323549183249},{"$f":"'Allocation to partners'!DC71","v":-43.612551042078984},{"$f":"'Allocation to partners'!DD71","v":-43.676092328695503},{"$f":"'Allocation to partners'!DE71","v":-43.739948966369575},{"$f":"'Allocation to partners'!DF71","v":-43.804122520166921},{"$f":"'Allocation to partners'!DG71","v":-43.868614562920563},{"$f":"'Allocation to partners'!DH71","v":-43.933426675269416},{"$f":"'Allocation to partners'!DI71","v":-43.998560445696974},{"$f":"'Allocation to partners'!DJ71","v":-44.064017470570256},{"$f":"'Allocation to partners'!DK71","v":-44.129799354178985},{"$f":"'Allocation to partners'!DL71","v":-44.195907708774811},{"$f":"'Allocation to partners'!DM71","v":-44.262344154610915},{"$f":"'Allocation to partners'!DN71","v":-44.329110319981666},{"$f":"'Allocation to partners'!DO71","v":-44.396207841262566},{"$f":"'Allocation to partners'!DP71","v":-44.463638362950306},{"$f":"'Allocation to partners'!DQ71","v":-44.531403537703135},{"$f":"'Allocation to partners'!DR71","v":-44.599505026381301},{"$f":"'Allocation to partners'!DS71","v":-44.667944498087813},{"$f":"'Allocation to partners'!DT71","v":-44.736723630209319},{"$f":"'Allocation to partners'!DU71","v":-44.805844108457201},{"$f":"'Allocation to partners'!DV71","v":-44.875307626908935},{"$f":"'Allocation to partners'!DW71","v":-44.945115888049585},{"$f":"'Allocation to partners'!DX71","v":-45.015270602813516},{"$f":"'Allocation to partners'!DY71","v":-45.085773490626352},{"$f":"'Allocation to partners'!DZ71","v":-45.15662627944711},{"$f":"'Allocation to partners'!EA71","v":-45.227830705810575},{"$f":"'Allocation to partners'!EB71","v":-45.299388514869783},{"$f":"'Allocation to partners'!EC71","v":-45.371301460438879},{"$f":"'Allocation to partners'!ED71","v":-45.443571305036059},{"$f":"'Allocation to partners'!EE71","v":-45.51619981992679},{"$f":"'Allocation to partners'!EF71","v":-45.589188785167181},{"$f":"'Allocation to partners'!EG71","v":-45.662539989647662},{"$f":"'Allocation to partners'!EH71","v":-45.736255231136788},{"$f":"'Allocation to partners'!EI71","v":-45.810336316325326},{"$f":"'Allocation to partners'!EJ71","v":-45.884785060870527},{"$f":"'Allocation to partners'!EK71","v":-45.959603289440615},{"$f":"'Allocation to partners'!EL71","v":-46.034792835759525},{"$f":"'Allocation to partners'!EM71","v":-46.110355542651838},{"$f":"'Allocation to partners'!EN71","v":-46.186293262087943},{"$f":"'Allocation to partners'!EO71","v":-46.262607855229433},{"$f":"'Allocation to partners'!EP71","v":-46.339301192474721},{"$f":"'Allocation to partners'!EQ71","v":-46.41637515350488},{"$f":"'Allocation to partners'!ER71","v":-46.493831627329705},{"$f":"'Allocation to partners'!ES71","v":-46.571672512334025},{"$f":"'Allocation to partners'!ET71","v":-46.649899716324221},{"$f":"'Allocation to partners'!EU71","v":-46.728515156574979},{"$f":"'Allocation to partners'!EV71","v":-46.807520759876304},{"$f":"'Allocation to partners'!EW71","v":-46.886918462580709},{"$f":"'Allocation to partners'!EX71","v":-46.96671021065071},{"$f":"'Allocation to partners'!EY71","v":-47.046897959706477},{"$f":"'Allocation to partners'!EZ71","v":-47.127483675073833},{"$f":"'Allocation to partners'!FA71","v":-47.208469331832333},{"$f":"'Allocation to partners'!FB71","v":0},{"$f":"'Allocation to partners'!FC71","v":0},{"$f":"'Allocation to partners'!FD71","v":0},{"$f":"'Allocation to partners'!FE71","v":0},{"$f":"'Allocation to partners'!FF71","v":0},{"$f":"'Allocation to partners'!FG71","v":0},{"$f":"'Allocation to partners'!FH71","v":0},{"$f":"'Allocation to partners'!FI71","v":0},{"$f":"'Allocation to partners'!FJ71","v":0},{"$f":"'Allocation to partners'!FK71","v":0},{"$f":"'Allocation to partners'!FL71","v":0},{"$f":"'Allocation to partners'!FM71","v":0},{"$f":"'Allocation to partners'!FN71","v":0},{"$f":"'Allocation to partners'!FO71","v":0},{"$f":"'Allocation to partners'!FP71","v":0},{"$f":"'Allocation to partners'!FQ71","v":0},{"$f":"'Allocation to partners'!FR71","v":0},{"$f":"'Allocation to partners'!FS71","v":0},{"$f":"'Allocation to partners'!FT71","v":0}]
[null,null,null,"Net to CFADS to Sponsor",null,null,null,{"$f":"SUM(I15:XFD15)","v":-115885.15150463478},null,{"$f":"J12-J13-J14","v":0},{"$f":"K12-K13-K14","v":0},0,0,0,0,0,0,-781.00142077800547,-781.81938098913815,-782.64140068082827,-783.46749999999997,-784.29769919356556,-785.13201860892093,-785.97047869444486,-786.81310000000008,-787.65990317743695,-788.51090898109942,-789.36613826833377,-790.22561200000018,-791.08935124098571,-791.95737716072142,-792.82971103370051,-793.70637424000029,-817.06111465478295,-817.94650109291342,-818.83628164335209,-819.73047811377774,-780.02787079485893,-780.88581025340727,-781.74800760678238,-782.61448398662492,-783.92414365260561,-784.799241900325,-785.67868320076752,-786.56248910820693,-787.89840801967659,-788.79100823235024,-789.68803835880169,-790.58952038438974,-791.95222505724246,-792.86267727416964,-793.77764800315003,-794.69715966924991,-796.08718717651743,-797.01584843778323,-797.94911858134321,-798.88702048076505,-800.30491866430054,-801.25215315079151,-802.20408869722291,-803.16074863463314,-804.60707632103833,-805.57325549725931,-806.54422975461921,-807.52002289077768,-808.99535011166074,-809.980852871406,-810.97124661391308,-811.96655561279476,-813.47146382944368,-814.47667664438393,-815.48687826174125,-816.50209344060056,-818.03717577316286,{"$f":"BW12-BW13-BW14","v":-819.06249284440173},-820.09289849410607,-821.12841797654278,-822.69427943779885,-823.74010285046268,-824.79111661316108,-825.84734648524636,-827.44460421907229,-828.51134409998929,-829.58337813794174,-830.66073260746873,-832.29001613207868,-833.37809081061414,-834.47156552932563,-835.57046708824305,-837.23241854431092,-838.34225471641685,-839.45759892950275,-840.57847851959855,-842.27375292335273,-843.40578581890099,-844.54343691624842,-845.68673409814619,-818.03770058100815,-819.1923741344674,-820.3527782537617,-821.51894137929753,-822.69089209262847,-823.86865911715665,-825.05227131883703,-826.2417577068835,-827.43714743448106,-828.63846979949994,-829.84575424521381,-831.0590303610212,-832.27832788317062,-833.50367669548996,-834.73510683011818,-835.97264846824169,-837.21633194083415,-838.46618772939985,-839.72224646672055,-840.98453893760666,-842.25309607965096,-843.52794898398793,-844.80912889605509,-846.09666721635881,-847.39059550124398,-848.69094546366773,-849.99774897397629,-851.31103806068597,-852.63084491126904,-853.95720187294125,-855.29014145345593,-856.62969632189981,-857.97589930949437,-859.32878341040009,-860.68838178252508,-862.05472774833788,-863.42785479568442,-864.80779657860819,-866.19458691817567,-867.58825980330471,-868.98884939159814,{"$f":"EI12-EI13-EI14","v":-870.39639001018043},-871.81091615653918,-873.23246249937097,-874.66106387943012,-876.09675531038408,-877.53957197967009,-878.98954924935833,-880.44672265701888,-881.91112791659191,-883.38280091926356,-884.86177773434565,-886.34809461015936,-887.84178797492382,-889.34289443764897,-890.85145078903258,-892.3674940023626,-893.8910612344223,-895.42218982640202,-896.96091730481339,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Less: Debt Repayment",null,null,null,null,{"$f":"SUM(J17:FT17)","v":0},null,{"$f":"'Back Leverage Debt sizing'!I78","v":0},{"$f":"'Back Leverage Debt sizing'!J78","v":0},{"$f":"'Back Leverage Debt sizing'!K78","v":0},{"$f":"'Back Leverage Debt sizing'!L78","v":0},{"$f":"'Back Leverage Debt sizing'!M78","v":0},{"$f":"'Back Leverage Debt sizing'!N78","v":0},{"$f":"'Back Leverage Debt sizing'!O78","v":0},{"$f":"'Back Leverage Debt sizing'!P78","v":0},{"$f":"'Back Leverage Debt sizing'!Q78","v":0},{"$f":"'Back Leverage Debt sizing'!R78","v":0},{"$f":"'Back Leverage Debt sizing'!S78","v":0},{"$f":"'Back Leverage Debt sizing'!T78","v":0},{"$f":"'Back Leverage Debt sizing'!U78","v":0},{"$f":"'Back Leverage Debt sizing'!V78","v":0},{"$f":"'Back Leverage Debt sizing'!W78","v":0},{"$f":"'Back Leverage Debt sizing'!X78","v":0},{"$f":"'Back Leverage Debt sizing'!Y78","v":0},{"$f":"'Back Leverage Debt sizing'!Z78","v":0},{"$f":"'Back Leverage Debt sizing'!AA78","v":0},{"$f":"'Back Leverage Debt sizing'!AB78","v":0},{"$f":"'Back Leverage Debt sizing'!AC78","v":0},{"$f":"'Back Leverage Debt sizing'!AD78","v":0},{"$f":"'Back Leverage Debt sizing'!AE78","v":0},{"$f":"'Back Leverage Debt sizing'!AF78","v":0},{"$f":"'Back Leverage Debt sizing'!AG78","v":0},{"$f":"'Back Leverage Debt sizing'!AH78","v":0},{"$f":"'Back Leverage Debt sizing'!AI78","v":0},{"$f":"'Back Leverage Debt sizing'!AJ78","v":0},{"$f":"'Back Leverage Debt sizing'!AK78","v":0},{"$f":"'Back Leverage Debt sizing'!AL78","v":0},{"$f":"'Back Leverage Debt sizing'!AM78","v":0},{"$f":"'Back Leverage Debt sizing'!AN78","v":0},{"$f":"'Back Leverage Debt sizing'!AO78","v":0},{"$f":"'Back Leverage Debt sizing'!AP78","v":0},{"$f":"'Back Leverage Debt sizing'!AQ78","v":0},{"$f":"'Back Leverage Debt sizing'!AR78","v":0},{"$f":"'Back Leverage Debt sizing'!AS78","v":0},{"$f":"'Back Leverage Debt sizing'!AT78","v":0},{"$f":"'Back Leverage Debt sizing'!AU78","v":0},{"$f":"'Back Leverage Debt sizing'!AV78","v":0},{"$f":"'Back Leverage Debt sizing'!AW78","v":0},{"$f":"'Back Leverage Debt sizing'!AX78","v":0},{"$f":"'Back Leverage Debt sizing'!AY78","v":0},{"$f":"'Back Leverage Debt sizing'!AZ78","v":0},{"$f":"'Back Leverage Debt sizing'!BA78","v":0},{"$f":"'Back Leverage Debt sizing'!BB78","v":0},{"$f":"'Back Leverage Debt sizing'!BC78","v":0},{"$f":"'Back Leverage Debt sizing'!BD78","v":0},{"$f":"'Back Leverage Debt sizing'!BE78","v":0},{"$f":"'Back Leverage Debt sizing'!BF78","v":0},{"$f":"'Back Leverage Debt sizing'!BG78","v":0},{"$f":"'Back Leverage Debt sizing'!BH78","v":0},{"$f":"'Back Leverage Debt sizing'!BI78","v":0},{"$f":"'Back Leverage Debt sizing'!BJ78","v":0},{"$f":"'Back Leverage Debt sizing'!BK78","v":0},{"$f":"'Back Leverage Debt sizing'!BL78","v":0},{"$f":"'Back Leverage Debt sizing'!BM78","v":0},{"$f":"'Back Leverage Debt sizing'!BN78","v":0},{"$f":"'Back Leverage Debt sizing'!BO78","v":0},{"$f":"'Back Leverage Debt sizing'!BP78","v":0},{"$f":"'Back Leverage Debt sizing'!BQ78","v":0},{"$f":"'Back Leverage Debt sizing'!BR78","v":0},{"$f":"'Back Leverage Debt sizing'!BS78","v":0},{"$f":"'Back Leverage Debt sizing'!BT78","v":0},{"$f":"'Back Leverage Debt sizing'!BU78","v":0},{"$f":"'Back Leverage Debt sizing'!BV78","v":0},{"$f":"'Back Leverage Debt sizing'!BW78","v":0},{"$f":"'Back Leverage Debt sizing'!BX78","v":0},{"$f":"'Back Leverage Debt sizing'!BY78","v":0},{"$f":"'Back Leverage Debt sizing'!BZ78","v":0},{"$f":"'Back Leverage Debt sizing'!CA78","v":0},{"$f":"'Back Leverage Debt sizing'!CB78","v":0},{"$f":"'Back Leverage Debt sizing'!CC78","v":0},{"$f":"'Back Leverage Debt sizing'!CD78","v":0},{"$f":"'Back Leverage Debt sizing'!CE78","v":0},{"$f":"'Back Leverage Debt sizing'!CF78","v":0},{"$f":"'Back Leverage Debt sizing'!CG78","v":0},{"$f":"'Back Leverage Debt sizing'!CH78","v":0},{"$f":"'Back Leverage Debt sizing'!CI78","v":0},{"$f":"'Back Leverage Debt sizing'!CJ78","v":0},{"$f":"'Back Leverage Debt sizing'!CK78","v":0},{"$f":"'Back Leverage Debt sizing'!CL78","v":0},{"$f":"'Back Leverage Debt sizing'!CM78","v":0},{"$f":"'Back Leverage Debt sizing'!CN78","v":0},{"$f":"'Back Leverage Debt sizing'!CO78","v":0},{"$f":"'Back Leverage Debt sizing'!CP78","v":0},{"$f":"'Back Leverage Debt sizing'!CQ78","v":0},{"$f":"'Back Leverage Debt sizing'!CR78","v":0},{"$f":"'Back Leverage Debt sizing'!CS78","v":0},{"$f":"'Back Leverage Debt sizing'!CT78","v":0},{"$f":"'Back Leverage Debt sizing'!CU78","v":0},{"$f":"'Back Leverage Debt sizing'!CV78","v":0},{"$f":"'Back Leverage Debt sizing'!CW78","v":0},{"$f":"'Back Leverage Debt sizing'!CX78","v":0},{"$f":"'Back Leverage Debt sizing'!CY78","v":0},{"$f":"'Back Leverage Debt sizing'!CZ78","v":0},{"$f":"'Back Leverage Debt sizing'!DA78","v":0},{"$f":"'Back Leverage Debt sizing'!DB78","v":0},{"$f":"'Back Leverage Debt sizing'!DC78","v":0},{"$f":"'Back Leverage Debt sizing'!DD78","v":0},{"$f":"'Back Leverage Debt sizing'!DE78","v":0},{"$f":"'Back Leverage Debt sizing'!DF78","v":0},{"$f":"'Back Leverage Debt sizing'!DG78","v":0},{"$f":"'Back Leverage Debt sizing'!DH78","v":0},{"$f":"'Back Leverage Debt sizing'!DI78","v":0},{"$f":"'Back Leverage Debt sizing'!DJ78","v":0},{"$f":"'Back Leverage Debt sizing'!DK78","v":0},{"$f":"'Back Leverage Debt sizing'!DL78","v":0},{"$f":"'Back Leverage Debt sizing'!DM78","v":0},{"$f":"'Back Leverage Debt sizing'!DN78","v":0},{"$f":"'Back Leverage Debt sizing'!DO78","v":0},{"$f":"'Back Leverage Debt sizing'!DP78","v":0},{"$f":"'Back Leverage Debt sizing'!DQ78","v":0},{"$f":"'Back Leverage Debt sizing'!DR78","v":0},{"$f":"'Back Leverage Debt sizing'!DS78","v":0},{"$f":"'Back Leverage Debt sizing'!DT78","v":0},{"$f":"'Back Leverage Debt sizing'!DU78","v":0},{"$f":"'Back Leverage Debt sizing'!DV78","v":0},{"$f":"'Back Leverage Debt sizing'!DW78","v":0},{"$f":"'Back Leverage Debt sizing'!DX78","v":0},{"$f":"'Back Leverage Debt sizing'!DY78","v":0},{"$f":"'Back Leverage Debt sizing'!DZ78","v":0},{"$f":"'Back Leverage Debt sizing'!EA78","v":0},{"$f":"'Back Leverage Debt sizing'!EB78","v":0},{"$f":"'Back Leverage Debt sizing'!EC78","v":0},{"$f":"'Back Leverage Debt sizing'!ED78","v":0},{"$f":"'Back Leverage Debt sizing'!EE78","v":0},{"$f":"'Back Leverage Debt sizing'!EF78","v":0},{"$f":"'Back Leverage Debt sizing'!EG78","v":0},{"$f":"'Back Leverage Debt sizing'!EH78","v":0},{"$f":"'Back Leverage Debt sizing'!EI78","v":0},{"$f":"'Back Leverage Debt sizing'!EJ78","v":0},{"$f":"'Back Leverage Debt sizing'!EK78","v":0},{"$f":"'Back Leverage Debt sizing'!EL78","v":0},{"$f":"'Back Leverage Debt sizing'!EM78","v":0},{"$f":"'Back Leverage Debt sizing'!EN78","v":0},{"$f":"'Back Leverage Debt sizing'!EO78","v":0},{"$f":"'Back Leverage Debt sizing'!EP78","v":0},{"$f":"'Back Leverage Debt sizing'!EQ78","v":0},{"$f":"'Back Leverage Debt sizing'!ER78","v":0},{"$f":"'Back Leverage Debt sizing'!ES78","v":0},{"$f":"'Back Leverage Debt sizing'!ET78","v":0},{"$f":"'Back Leverage Debt sizing'!EU78","v":0},{"$f":"'Back Leverage Debt sizing'!EV78","v":0},{"$f":"'Back Leverage Debt sizing'!EW78","v":0},{"$f":"'Back Leverage Debt sizing'!EX78","v":0},{"$f":"'Back Leverage Debt sizing'!EY78","v":0},{"$f":"'Back Leverage Debt sizing'!EZ78","v":0},{"$f":"'Back Leverage Debt sizing'!FA78","v":0},{"$f":"'Back Leverage Debt sizing'!FB78","v":0},{"$f":"'Back Leverage Debt sizing'!FC78","v":0},{"$f":"'Back Leverage Debt sizing'!FD78","v":0},{"$f":"'Back Leverage Debt sizing'!FE78","v":0},{"$f":"'Back Leverage Debt sizing'!FF78","v":0},{"$f":"'Back Leverage Debt sizing'!FG78","v":0},{"$f":"'Back Leverage Debt sizing'!FH78","v":0},{"$f":"'Back Leverage Debt sizing'!FI78","v":0},{"$f":"'Back Leverage Debt sizing'!FJ78","v":0},{"$f":"'Back Leverage Debt sizing'!FK78","v":0},{"$f":"'Back Leverage Debt sizing'!FL78","v":0},{"$f":"'Back Leverage Debt sizing'!FM78","v":0},{"$f":"'Back Leverage Debt sizing'!FN78","v":0},{"$f":"'Back Leverage Debt sizing'!FO78","v":0},{"$f":"'Back Leverage Debt sizing'!FP78","v":0},{"$f":"'Back Leverage Debt sizing'!FQ78","v":0},{"$f":"'Back Leverage Debt sizing'!FR78","v":0},{"$f":"'Back Leverage Debt sizing'!FS78","v":0}]
[null,null,"Less: Interest Expense",null,null,null,null,{"$f":"SUM(J18:FT18)","v":0},null,{"$f":"'Back Leverage Debt sizing'!I79","v":0},{"$f":"'Back Leverage Debt sizing'!J79","v":0},{"$f":"'Back Leverage Debt sizing'!K79","v":0},{"$f":"'Back Leverage Debt sizing'!L79","v":0},{"$f":"'Back Leverage Debt sizing'!M79","v":0},{"$f":"'Back Leverage Debt sizing'!N79","v":0},{"$f":"'Back Leverage Debt sizing'!O79","v":0},{"$f":"'Back Leverage Debt sizing'!P79","v":0},{"$f":"'Back Leverage Debt sizing'!Q79","v":0},{"$f":"'Back Leverage Debt sizing'!R79","v":0},{"$f":"'Back Leverage Debt sizing'!S79","v":0},{"$f":"'Back Leverage Debt sizing'!T79","v":0},{"$f":"'Back Leverage Debt sizing'!U79","v":0},{"$f":"'Back Leverage Debt sizing'!V79","v":0},{"$f":"'Back Leverage Debt sizing'!W79","v":0},{"$f":"'Back Leverage Debt sizing'!X79","v":0},{"$f":"'Back Leverage Debt sizing'!Y79","v":0},{"$f":"'Back Leverage Debt sizing'!Z79","v":0},{"$f":"'Back Leverage Debt sizing'!AA79","v":0},{"$f":"'Back Leverage Debt sizing'!AB79","v":0},{"$f":"'Back Leverage Debt sizing'!AC79","v":0},{"$f":"'Back Leverage Debt sizing'!AD79","v":0},{"$f":"'Back Leverage Debt sizing'!AE79","v":0},{"$f":"'Back Leverage Debt sizing'!AF79","v":0},{"$f":"'Back Leverage Debt sizing'!AG79","v":0},{"$f":"'Back Leverage Debt sizing'!AH79","v":0},{"$f":"'Back Leverage Debt sizing'!AI79","v":0},{"$f":"'Back Leverage Debt sizing'!AJ79","v":0},{"$f":"'Back Leverage Debt sizing'!AK79","v":0},{"$f":"'Back Leverage Debt sizing'!AL79","v":0},{"$f":"'Back Leverage Debt sizing'!AM79","v":0},{"$f":"'Back Leverage Debt sizing'!AN79","v":0},{"$f":"'Back Leverage Debt sizing'!AO79","v":0},{"$f":"'Back Leverage Debt sizing'!AP79","v":0},{"$f":"'Back Leverage Debt sizing'!AQ79","v":0},{"$f":"'Back Leverage Debt sizing'!AR79","v":0},{"$f":"'Back Leverage Debt sizing'!AS79","v":0},{"$f":"'Back Leverage Debt sizing'!AT79","v":0},{"$f":"'Back Leverage Debt sizing'!AU79","v":0},{"$f":"'Back Leverage Debt sizing'!AV79","v":0},{"$f":"'Back Leverage Debt sizing'!AW79","v":0},{"$f":"'Back Leverage Debt sizing'!AX79","v":0},{"$f":"'Back Leverage Debt sizing'!AY79","v":0},{"$f":"'Back Leverage Debt sizing'!AZ79","v":0},{"$f":"'Back Leverage Debt sizing'!BA79","v":0},{"$f":"'Back Leverage Debt sizing'!BB79","v":0},{"$f":"'Back Leverage Debt sizing'!BC79","v":0},{"$f":"'Back Leverage Debt sizing'!BD79","v":0},{"$f":"'Back Leverage Debt sizing'!BE79","v":0},{"$f":"'Back Leverage Debt sizing'!BF79","v":0},{"$f":"'Back Leverage Debt sizing'!BG79","v":0},{"$f":"'Back Leverage Debt sizing'!BH79","v":0},{"$f":"'Back Leverage Debt sizing'!BI79","v":0},{"$f":"'Back Leverage Debt sizing'!BJ79","v":0},{"$f":"'Back Leverage Debt sizing'!BK79","v":0},{"$f":"'Back Leverage Debt sizing'!BL79","v":0},{"$f":"'Back Leverage Debt sizing'!BM79","v":0},{"$f":"'Back Leverage Debt sizing'!BN79","v":0},{"$f":"'Back Leverage Debt sizing'!BO79","v":0},{"$f":"'Back Leverage Debt sizing'!BP79","v":0},{"$f":"'Back Leverage Debt sizing'!BQ79","v":0},{"$f":"'Back Leverage Debt sizing'!BR79","v":0},{"$f":"'Back Leverage Debt sizing'!BS79","v":0},{"$f":"'Back Leverage Debt sizing'!BT79","v":0},{"$f":"'Back Leverage Debt sizing'!BU79","v":0},{"$f":"'Back Leverage Debt sizing'!BV79","v":0},{"$f":"'Back Leverage Debt sizing'!BW79","v":0},{"$f":"'Back Leverage Debt sizing'!BX79","v":0},{"$f":"'Back Leverage Debt sizing'!BY79","v":0},{"$f":"'Back Leverage Debt sizing'!BZ79","v":0},{"$f":"'Back Leverage Debt sizing'!CA79","v":0},{"$f":"'Back Leverage Debt sizing'!CB79","v":0},{"$f":"'Back Leverage Debt sizing'!CC79","v":0},{"$f":"'Back Leverage Debt sizing'!CD79","v":0},{"$f":"'Back Leverage Debt sizing'!CE79","v":0},{"$f":"'Back Leverage Debt sizing'!CF79","v":0},{"$f":"'Back Leverage Debt sizing'!CG79","v":0},{"$f":"'Back Leverage Debt sizing'!CH79","v":0},{"$f":"'Back Leverage Debt sizing'!CI79","v":0},{"$f":"'Back Leverage Debt sizing'!CJ79","v":0},{"$f":"'Back Leverage Debt sizing'!CK79","v":0},{"$f":"'Back Leverage Debt sizing'!CL79","v":0},{"$f":"'Back Leverage Debt sizing'!CM79","v":0},{"$f":"'Back Leverage Debt sizing'!CN79","v":0},{"$f":"'Back Leverage Debt sizing'!CO79","v":0},{"$f":"'Back Leverage Debt sizing'!CP79","v":0},{"$f":"'Back Leverage Debt sizing'!CQ79","v":0},{"$f":"'Back Leverage Debt sizing'!CR79","v":0},{"$f":"'Back Leverage Debt sizing'!CS79","v":0},{"$f":"'Back Leverage Debt sizing'!CT79","v":0},{"$f":"'Back Leverage Debt sizing'!CU79","v":0},{"$f":"'Back Leverage Debt sizing'!CV79","v":0},{"$f":"'Back Leverage Debt sizing'!CW79","v":0},{"$f":"'Back Leverage Debt sizing'!CX79","v":0},{"$f":"'Back Leverage Debt sizing'!CY79","v":0},{"$f":"'Back Leverage Debt sizing'!CZ79","v":0},{"$f":"'Back Leverage Debt sizing'!DA79","v":0},{"$f":"'Back Leverage Debt sizing'!DB79","v":0},{"$f":"'Back Leverage Debt sizing'!DC79","v":0},{"$f":"'Back Leverage Debt sizing'!DD79","v":0},{"$f":"'Back Leverage Debt sizing'!DE79","v":0},{"$f":"'Back Leverage Debt sizing'!DF79","v":0},{"$f":"'Back Leverage Debt sizing'!DG79","v":0},{"$f":"'Back Leverage Debt sizing'!DH79","v":0},{"$f":"'Back Leverage Debt sizing'!DI79","v":0},{"$f":"'Back Leverage Debt sizing'!DJ79","v":0},{"$f":"'Back Leverage Debt sizing'!DK79","v":0},{"$f":"'Back Leverage Debt sizing'!DL79","v":0},{"$f":"'Back Leverage Debt sizing'!DM79","v":0},{"$f":"'Back Leverage Debt sizing'!DN79","v":0},{"$f":"'Back Leverage Debt sizing'!DO79","v":0},{"$f":"'Back Leverage Debt sizing'!DP79","v":0},{"$f":"'Back Leverage Debt sizing'!DQ79","v":0},{"$f":"'Back Leverage Debt sizing'!DR79","v":0},{"$f":"'Back Leverage Debt sizing'!DS79","v":0},{"$f":"'Back Leverage Debt sizing'!DT79","v":0},{"$f":"'Back Leverage Debt sizing'!DU79","v":0},{"$f":"'Back Leverage Debt sizing'!DV79","v":0},{"$f":"'Back Leverage Debt sizing'!DW79","v":0},{"$f":"'Back Leverage Debt sizing'!DX79","v":0},{"$f":"'Back Leverage Debt sizing'!DY79","v":0},{"$f":"'Back Leverage Debt sizing'!DZ79","v":0},{"$f":"'Back Leverage Debt sizing'!EA79","v":0},{"$f":"'Back Leverage Debt sizing'!EB79","v":0},{"$f":"'Back Leverage Debt sizing'!EC79","v":0},{"$f":"'Back Leverage Debt sizing'!ED79","v":0},{"$f":"'Back Leverage Debt sizing'!EE79","v":0},{"$f":"'Back Leverage Debt sizing'!EF79","v":0},{"$f":"'Back Leverage Debt sizing'!EG79","v":0},{"$f":"'Back Leverage Debt sizing'!EH79","v":0},{"$f":"'Back Leverage Debt sizing'!EI79","v":0},{"$f":"'Back Leverage Debt sizing'!EJ79","v":0},{"$f":"'Back Leverage Debt sizing'!EK79","v":0},{"$f":"'Back Leverage Debt sizing'!EL79","v":0},{"$f":"'Back Leverage Debt sizing'!EM79","v":0},{"$f":"'Back Leverage Debt sizing'!EN79","v":0},{"$f":"'Back Leverage Debt sizing'!EO79","v":0},{"$f":"'Back Leverage Debt sizing'!EP79","v":0},{"$f":"'Back Leverage Debt sizing'!EQ79","v":0},{"$f":"'Back Leverage Debt sizing'!ER79","v":0},{"$f":"'Back Leverage Debt sizing'!ES79","v":0},{"$f":"'Back Leverage Debt sizing'!ET79","v":0},{"$f":"'Back Leverage Debt sizing'!EU79","v":0},{"$f":"'Back Leverage Debt sizing'!EV79","v":0},{"$f":"'Back Leverage Debt sizing'!EW79","v":0},{"$f":"'Back Leverage Debt sizing'!EX79","v":0},{"$f":"'Back Leverage Debt sizing'!EY79","v":0},{"$f":"'Back Leverage Debt sizing'!EZ79","v":0},{"$f":"'Back Leverage Debt sizing'!FA79","v":0},{"$f":"'Back Leverage Debt sizing'!FB79","v":0},{"$f":"'Back Leverage Debt sizing'!FC79","v":0},{"$f":"'Back Leverage Debt sizing'!FD79","v":0},{"$f":"'Back Leverage Debt sizing'!FE79","v":0},{"$f":"'Back Leverage Debt sizing'!FF79","v":0},{"$f":"'Back Leverage Debt sizing'!FG79","v":0},{"$f":"'Back Leverage Debt sizing'!FH79","v":0},{"$f":"'Back Leverage Debt sizing'!FI79","v":0},{"$f":"'Back Leverage Debt sizing'!FJ79","v":0},{"$f":"'Back Leverage Debt sizing'!FK79","v":0},{"$f":"'Back Leverage Debt sizing'!FL79","v":0},{"$f":"'Back Leverage Debt sizing'!FM79","v":0},{"$f":"'Back Leverage Debt sizing'!FN79","v":0},{"$f":"'Back Leverage Debt sizing'!FO79","v":0},{"$f":"'Back Leverage Debt sizing'!FP79","v":0},{"$f":"'Back Leverage Debt sizing'!FQ79","v":0},{"$f":"'Back Leverage Debt sizing'!FR79","v":0},{"$f":"'Back Leverage Debt sizing'!FS79","v":0}]
[]
[null,null,"Equity Cash Flow During Operation",null,null,null,null,null,null,{"$f":"J15-J17-J18","v":0},{"$f":"K15-K17-K18","v":0},0,0,0,0,0,0,-781.00142077800547,-781.81938098913815,-782.64140068082827,-783.46749999999997,-784.29769919356556,-785.13201860892093,-785.97047869444486,-786.81310000000008,-787.65990317743695,-788.51090898109942,-789.36613826833377,-790.22561200000018,-791.08935124098571,-791.95737716072142,-792.82971103370051,-793.70637424000029,-817.06111465478295,-817.94650109291342,-818.83628164335209,-819.73047811377774,-780.02787079485893,-780.88581025340727,-781.74800760678238,-782.61448398662492,-783.92414365260561,-784.799241900325,-785.67868320076752,-786.56248910820693,-787.89840801967659,-788.79100823235024,-789.68803835880169,-790.58952038438974,-791.95222505724246,-792.86267727416964,-793.77764800315003,-794.69715966924991,-796.08718717651743,-797.01584843778323,-797.94911858134321,-798.88702048076505,-800.30491866430054,-801.25215315079151,-802.20408869722291,-803.16074863463314,-804.60707632103833,-805.57325549725931,-806.54422975461921,-807.52002289077768,-808.99535011166074,-809.980852871406,-810.97124661391308,-811.96655561279476,-813.47146382944368,-814.47667664438393,-815.48687826174125,-816.50209344060056,-818.03717577316286,{"$f":"BW15-BW17-BW18","v":-819.06249284440173},-820.09289849410607,-821.12841797654278,-822.69427943779885,-823.74010285046268,-824.79111661316108,-825.84734648524636,-827.44460421907229,-828.51134409998929,-829.58337813794174,-830.66073260746873,-832.29001613207868,-833.37809081061414,-834.47156552932563,-835.57046708824305,-837.23241854431092,-838.34225471641685,-839.45759892950275,-840.57847851959855,-842.27375292335273,-843.40578581890099,-844.54343691624842,-845.68673409814619,-818.03770058100815,-819.1923741344674,-820.3527782537617,-821.51894137929753,-822.69089209262847,-823.86865911715665,-825.05227131883703,-826.2417577068835,-827.43714743448106,-828.63846979949994,-829.84575424521381,-831.0590303610212,-832.27832788317062,-833.50367669548996,-834.73510683011818,-835.97264846824169,-837.21633194083415,-838.46618772939985,-839.72224646672055,-840.98453893760666,-842.25309607965096,-843.52794898398793,-844.80912889605509,-846.09666721635881,-847.39059550124398,-848.69094546366773,-849.99774897397629,-851.31103806068597,-852.63084491126904,-853.95720187294125,-855.29014145345593,-856.62969632189981,-857.97589930949437,-859.32878341040009,-860.68838178252508,-862.05472774833788,-863.42785479568442,-864.80779657860819,-866.19458691817567,-867.58825980330471,-868.98884939159814,{"$f":"EI15-EI17-EI18","v":-870.39639001018043},-871.81091615653918,-873.23246249937097,-874.66106387943012,-876.09675531038408,-877.53957197967009,-878.98954924935833,-880.44672265701888,-881.91112791659191,-883.38280091926356,-884.86177773434565,-886.34809461015936,-887.84178797492382,-889.34289443764897,-890.85145078903258,-892.3674940023626,-893.8910612344223,-895.42218982640202,-896.96091730481339,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Less: Equity Funding by Sponsor",null,null,null,null,{"$f":"SUM(J21:FT21)","v":0},null,{"$f":"'Back Leverage Construction Fin'!J52","v":0},{"$f":"'Back Leverage Construction Fin'!K52","v":0},{"$f":"'Back Leverage Construction Fin'!L52","v":0},{"$f":"'Back Leverage Construction Fin'!M52","v":0},{"$f":"'Back Leverage Construction Fin'!N52","v":0},{"$f":"'Back Leverage Construction Fin'!O52","v":0},{"$f":"'Back Leverage Construction Fin'!P52","v":0},{"$f":"'Back Leverage Construction Fin'!Q52","v":0},{"$f":"'Back Leverage Construction Fin'!R52","v":0},{"$f":"'Back Leverage Construction Fin'!S52","v":0},{"$f":"'Back Leverage Construction Fin'!T52","v":0},{"$f":"'Back Leverage Construction Fin'!U52","v":0},{"$f":"'Back Leverage Construction Fin'!V52","v":0},{"$f":"'Back Leverage Construction Fin'!W52","v":0},{"$f":"'Back Leverage Construction Fin'!X52","v":0},{"$f":"'Back Leverage Construction Fin'!Y52","v":0},{"$f":"'Back Leverage Construction Fin'!Z52","v":0},{"$f":"'Back Leverage Construction Fin'!AA52","v":0},{"$f":"'Back Leverage Construction Fin'!AB52","v":0},{"$f":"'Back Leverage Construction Fin'!AC52","v":0},{"$f":"'Back Leverage Construction Fin'!AD52","v":0},{"$f":"'Back Leverage Construction Fin'!AE52","v":0},{"$f":"'Back Leverage Construction Fin'!AF52","v":0},{"$f":"'Back Leverage Construction Fin'!AG52","v":0},{"$f":"'Back Leverage Construction Fin'!AH52","v":0},{"$f":"'Back Leverage Construction Fin'!AI52","v":0},{"$f":"'Back Leverage Construction Fin'!AJ52","v":0},{"$f":"'Back Leverage Construction Fin'!AK52","v":0},{"$f":"'Back Leverage Construction Fin'!AL52","v":0},{"$f":"'Back Leverage Construction Fin'!AM52","v":0},{"$f":"'Back Leverage Construction Fin'!AN52","v":0},{"$f":"'Back Leverage Construction Fin'!AO52","v":0},{"$f":"'Back Leverage Construction Fin'!AP52","v":0},{"$f":"'Back Leverage Construction Fin'!AQ52","v":0},{"$f":"'Back Leverage Construction Fin'!AR52","v":0},{"$f":"'Back Leverage Construction Fin'!AS52","v":0},{"$f":"'Back Leverage Construction Fin'!AT52","v":0},{"$f":"'Back Leverage Construction Fin'!AU52","v":0},{"$f":"'Back Leverage Construction Fin'!AV52","v":0},{"$f":"'Back Leverage Construction Fin'!AW52","v":0},{"$f":"'Back Leverage Construction Fin'!AX52","v":0},{"$f":"'Back Leverage Construction Fin'!AY52","v":0},{"$f":"'Back Leverage Construction Fin'!AZ52","v":0},{"$f":"'Back Leverage Construction Fin'!BA52","v":0},{"$f":"'Back Leverage Construction Fin'!BB52","v":0},{"$f":"'Back Leverage Construction Fin'!BC52","v":0},{"$f":"'Back Leverage Construction Fin'!BD52","v":0},{"$f":"'Back Leverage Construction Fin'!BE52","v":0},{"$f":"'Back Leverage Construction Fin'!BF52","v":0},{"$f":"'Back Leverage Construction Fin'!BG52","v":0},{"$f":"'Back Leverage Construction Fin'!BH52","v":0},{"$f":"'Back Leverage Construction Fin'!BI52","v":0},{"$f":"'Back Leverage Construction Fin'!BJ52","v":0},{"$f":"'Back Leverage Construction Fin'!BK52","v":0},{"$f":"'Back Leverage Construction Fin'!BL52","v":0},{"$f":"'Back Leverage Construction Fin'!BM52","v":0},{"$f":"'Back Leverage Construction Fin'!BN52","v":0},{"$f":"'Back Leverage Construction Fin'!BO52","v":0},{"$f":"'Back Leverage Construction Fin'!BP52","v":0},{"$f":"'Back Leverage Construction Fin'!BQ52","v":0},{"$f":"'Back Leverage Construction Fin'!BR52","v":0},{"$f":"'Back Leverage Construction Fin'!BS52","v":0},{"$f":"'Back Leverage Construction Fin'!BT52","v":0},{"$f":"'Back Leverage Construction Fin'!BU52","v":0},{"$f":"'Back Leverage Construction Fin'!BV52","v":0},{"$f":"'Back Leverage Construction Fin'!BW52","v":0},{"$f":"'Back Leverage Construction Fin'!BX52","v":0},{"$f":"'Back Leverage Construction Fin'!BY52","v":0},{"$f":"'Back Leverage Construction Fin'!BZ52","v":0},{"$f":"'Back Leverage Construction Fin'!CA52","v":0},{"$f":"'Back Leverage Construction Fin'!CB52","v":0},{"$f":"'Back Leverage Construction Fin'!CC52","v":0},{"$f":"'Back Leverage Construction Fin'!CD52","v":0},{"$f":"'Back Leverage Construction Fin'!CE52","v":0},{"$f":"'Back Leverage Construction Fin'!CF52","v":0},{"$f":"'Back Leverage Construction Fin'!CG52","v":0},{"$f":"'Back Leverage Construction Fin'!CH52","v":0},{"$f":"'Back Leverage Construction Fin'!CI52","v":0},{"$f":"'Back Leverage Construction Fin'!CJ52","v":0},{"$f":"'Back Leverage Construction Fin'!CK52","v":0},{"$f":"'Back Leverage Construction Fin'!CL52","v":0},{"$f":"'Back Leverage Construction Fin'!CM52","v":0},{"$f":"'Back Leverage Construction Fin'!CN52","v":0},{"$f":"'Back Leverage Construction Fin'!CO52","v":0},{"$f":"'Back Leverage Construction Fin'!CP52","v":0},{"$f":"'Back Leverage Construction Fin'!CQ52","v":0},{"$f":"'Back Leverage Construction Fin'!CR52","v":0},{"$f":"'Back Leverage Construction Fin'!CS52","v":0},{"$f":"'Back Leverage Construction Fin'!CT52","v":0},{"$f":"'Back Leverage Construction Fin'!CU52","v":0},{"$f":"'Back Leverage Construction Fin'!CV52","v":0},{"$f":"'Back Leverage Construction Fin'!CW52","v":0},{"$f":"'Back Leverage Construction Fin'!CX52","v":0},{"$f":"'Back Leverage Construction Fin'!CY52","v":0},{"$f":"'Back Leverage Construction Fin'!CZ52","v":0},{"$f":"'Back Leverage Construction Fin'!DA52","v":0},{"$f":"'Back Leverage Construction Fin'!DB52","v":0},{"$f":"'Back Leverage Construction Fin'!DC52","v":0},{"$f":"'Back Leverage Construction Fin'!DD52","v":0},{"$f":"'Back Leverage Construction Fin'!DE52","v":0},{"$f":"'Back Leverage Construction Fin'!DF52","v":0},{"$f":"'Back Leverage Construction Fin'!DG52","v":0},{"$f":"'Back Leverage Construction Fin'!DH52","v":0},{"$f":"'Back Leverage Construction Fin'!DI52","v":0},{"$f":"'Back Leverage Construction Fin'!DJ52","v":0},{"$f":"'Back Leverage Construction Fin'!DK52","v":0},{"$f":"'Back Leverage Construction Fin'!DL52","v":0},{"$f":"'Back Leverage Construction Fin'!DM52","v":0},{"$f":"'Back Leverage Construction Fin'!DN52","v":0},{"$f":"'Back Leverage Construction Fin'!DO52","v":0},{"$f":"'Back Leverage Construction Fin'!DP52","v":0},{"$f":"'Back Leverage Construction Fin'!DQ52","v":0},{"$f":"'Back Leverage Construction Fin'!DR52","v":0},{"$f":"'Back Leverage Construction Fin'!DS52","v":0},{"$f":"'Back Leverage Construction Fin'!DT52","v":0},{"$f":"'Back Leverage Construction Fin'!DU52","v":0},{"$f":"'Back Leverage Construction Fin'!DV52","v":0},{"$f":"'Back Leverage Construction Fin'!DW52","v":0},{"$f":"'Back Leverage Construction Fin'!DX52","v":0},{"$f":"'Back Leverage Construction Fin'!DY52","v":0},{"$f":"'Back Leverage Construction Fin'!DZ52","v":0},{"$f":"'Back Leverage Construction Fin'!EA52","v":0},{"$f":"'Back Leverage Construction Fin'!EB52","v":0},{"$f":"'Back Leverage Construction Fin'!EC52","v":0},{"$f":"'Back Leverage Construction Fin'!ED52","v":0},{"$f":"'Back Leverage Construction Fin'!EE52","v":0},{"$f":"'Back Leverage Construction Fin'!EF52","v":0},{"$f":"'Back Leverage Construction Fin'!EG52","v":0},{"$f":"'Back Leverage Construction Fin'!EH52","v":0},{"$f":"'Back Leverage Construction Fin'!EI52","v":0},{"$f":"'Back Leverage Construction Fin'!EJ52","v":0},{"$f":"'Back Leverage Construction Fin'!EK52","v":0},{"$f":"'Back Leverage Construction Fin'!EL52","v":0},{"$f":"'Back Leverage Construction Fin'!EM52","v":0},{"$f":"'Back Leverage Construction Fin'!EN52","v":0},{"$f":"'Back Leverage Construction Fin'!EO52","v":0},{"$f":"'Back Leverage Construction Fin'!EP52","v":0},{"$f":"'Back Leverage Construction Fin'!EQ52","v":0},{"$f":"'Back Leverage Construction Fin'!ER52","v":0},{"$f":"'Back Leverage Construction Fin'!ES52","v":0},{"$f":"'Back Leverage Construction Fin'!ET52","v":0},{"$f":"'Back Leverage Construction Fin'!EU52","v":0},{"$f":"'Back Leverage Construction Fin'!EV52","v":0},{"$f":"'Back Leverage Construction Fin'!EW52","v":0},{"$f":"'Back Leverage Construction Fin'!EX52","v":0},{"$f":"'Back Leverage Construction Fin'!EY52","v":0},{"$f":"'Back Leverage Construction Fin'!EZ52","v":0},{"$f":"'Back Leverage Construction Fin'!FA52","v":0},{"$f":"'Back Leverage Construction Fin'!FB52","v":0},{"$f":"'Back Leverage Construction Fin'!FC52","v":0},{"$f":"'Back Leverage Construction Fin'!FD52","v":0},{"$f":"'Back Leverage Construction Fin'!FE52","v":0},{"$f":"'Back Leverage Construction Fin'!FF52","v":0},{"$f":"'Back Leverage Construction Fin'!FG52","v":0},{"$f":"'Back Leverage Construction Fin'!FH52","v":0},{"$f":"'Back Leverage Construction Fin'!FI52","v":0},{"$f":"'Back Leverage Construction Fin'!FJ52","v":0},{"$f":"'Back Leverage Construction Fin'!FK52","v":0},{"$f":"'Back Leverage Construction Fin'!FL52","v":0},{"$f":"'Back Leverage Construction Fin'!FM52","v":0},{"$f":"'Back Leverage Construction Fin'!FN52","v":0},{"$f":"'Back Leverage Construction Fin'!FO52","v":0},{"$f":"'Back Leverage Construction Fin'!FP52","v":0},{"$f":"'Back Leverage Construction Fin'!FQ52","v":0},{"$f":"'Back Leverage Construction Fin'!FR52","v":0},{"$f":"'Back Leverage Construction Fin'!FS52","v":0},{"$f":"'Back Leverage Construction Fin'!FT52","v":0}]
[null,null,"Net Sponsor Equity Cash Flow",null,null,null,null,{"$f":"SUM(I22:XFD22)","v":-115885.15150463478},null,{"$f":"J20-J21","v":0},{"$f":"K20-K21","v":0},0,0,0,0,0,0,-781.00142077800547,-781.81938098913815,-782.64140068082827,-783.46749999999997,-784.29769919356556,-785.13201860892093,-785.97047869444486,-786.81310000000008,-787.65990317743695,-788.51090898109942,-789.36613826833377,-790.22561200000018,-791.08935124098571,-791.95737716072142,-792.82971103370051,-793.70637424000029,-817.06111465478295,-817.94650109291342,-818.83628164335209,-819.73047811377774,-780.02787079485893,-780.88581025340727,-781.74800760678238,-782.61448398662492,-783.92414365260561,-784.799241900325,-785.67868320076752,-786.56248910820693,-787.89840801967659,-788.79100823235024,-789.68803835880169,-790.58952038438974,-791.95222505724246,-792.86267727416964,-793.77764800315003,-794.69715966924991,-796.08718717651743,-797.01584843778323,-797.94911858134321,-798.88702048076505,-800.30491866430054,-801.25215315079151,-802.20408869722291,-803.16074863463314,-804.60707632103833,-805.57325549725931,-806.54422975461921,-807.52002289077768,-808.99535011166074,-809.980852871406,-810.97124661391308,-811.96655561279476,-813.47146382944368,-814.47667664438393,-815.48687826174125,-816.50209344060056,-818.03717577316286,{"$f":"BW20-BW21","v":-819.06249284440173},-820.09289849410607,-821.12841797654278,-822.69427943779885,-823.74010285046268,-824.79111661316108,-825.84734648524636,-827.44460421907229,-828.51134409998929,-829.58337813794174,-830.66073260746873,-832.29001613207868,-833.37809081061414,-834.47156552932563,-835.57046708824305,-837.23241854431092,-838.34225471641685,-839.45759892950275,-840.57847851959855,-842.27375292335273,-843.40578581890099,-844.54343691624842,-845.68673409814619,-818.03770058100815,-819.1923741344674,-820.3527782537617,-821.51894137929753,-822.69089209262847,-823.86865911715665,-825.05227131883703,-826.2417577068835,-827.43714743448106,-828.63846979949994,-829.84575424521381,-831.0590303610212,-832.27832788317062,-833.50367669548996,-834.73510683011818,-835.97264846824169,-837.21633194083415,-838.46618772939985,-839.72224646672055,-840.98453893760666,-842.25309607965096,-843.52794898398793,-844.80912889605509,-846.09666721635881,-847.39059550124398,-848.69094546366773,-849.99774897397629,-851.31103806068597,-852.63084491126904,-853.95720187294125,-855.29014145345593,-856.62969632189981,-857.97589930949437,-859.32878341040009,-860.68838178252508,-862.05472774833788,-863.42785479568442,-864.80779657860819,-866.19458691817567,-867.58825980330471,-868.98884939159814,{"$f":"EI20-EI21","v":-870.39639001018043},-871.81091615653918,-873.23246249937097,-874.66106387943012,-876.09675531038408,-877.53957197967009,-878.98954924935833,-880.44672265701888,-881.91112791659191,-883.38280091926356,-884.86177773434565,-886.34809461015936,-887.84178797492382,-889.34289443764897,-890.85145078903258,-892.3674940023626,-893.8910612344223,-895.42218982640202,-896.96091730481339,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Pre-tax IRR After Financing",null,null,null,null,{"$f":"XIRR(J22:FT22,J3:FT3)","v":{"$error":"#NUM!"}}]
[]
[null,null,"Pre-tax Debt IRR"]
[null,null,null,"Interest and Repayment",null,null,null,{"$f":"SUM(I27:XFD27)","v":0},null,{"$f":"J17+J18","v":0},{"$f":"K17+K18","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BW17+BW18","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EI17+EI18","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Interest and fees During Construction",null,null,null,{"$f":"SUM(I28:XFD28)","v":0},null,{"$f":"'Back Leverage Construction Fin'!J41+'Back Leverage Construction Fin'!J42+'Back Leverage Construction Fin'!J43","v":0},{"$f":"'Back Leverage Construction Fin'!K41+'Back Leverage Construction Fin'!K42+'Back Leverage Construction Fin'!K43","v":0},{"$f":"'Back Leverage Construction Fin'!L41+'Back Leverage Construction Fin'!L42+'Back Leverage Construction Fin'!L43","v":0},{"$f":"'Back Leverage Construction Fin'!M41+'Back Leverage Construction Fin'!M42+'Back Leverage Construction Fin'!M43","v":0},{"$f":"'Back Leverage Construction Fin'!N41+'Back Leverage Construction Fin'!N42+'Back Leverage Construction Fin'!N43","v":0},{"$f":"'Back Leverage Construction Fin'!O41+'Back Leverage Construction Fin'!O42+'Back Leverage Construction Fin'!O43","v":0},{"$f":"'Back Leverage Construction Fin'!P41+'Back Leverage Construction Fin'!P42+'Back Leverage Construction Fin'!P43","v":0},{"$f":"'Back Leverage Construction Fin'!Q41+'Back Leverage Construction Fin'!Q42+'Back Leverage Construction Fin'!Q43","v":0},{"$f":"'Back Leverage Construction Fin'!R41+'Back Leverage Construction Fin'!R42+'Back Leverage Construction Fin'!R43","v":0},{"$f":"'Back Leverage Construction Fin'!S41+'Back Leverage Construction Fin'!S42+'Back Leverage Construction Fin'!S43","v":0},{"$f":"'Back Leverage Construction Fin'!T41+'Back Leverage Construction Fin'!T42+'Back Leverage Construction Fin'!T43","v":0},{"$f":"'Back Leverage Construction Fin'!U41+'Back Leverage Construction Fin'!U42+'Back Leverage Construction Fin'!U43","v":0},{"$f":"'Back Leverage Construction Fin'!V41+'Back Leverage Construction Fin'!V42+'Back Leverage Construction Fin'!V43","v":0},{"$f":"'Back Leverage Construction Fin'!W41+'Back Leverage Construction Fin'!W42+'Back Leverage Construction Fin'!W43","v":0},{"$f":"'Back Leverage Construction Fin'!X41+'Back Leverage Construction Fin'!X42+'Back Leverage Construction Fin'!X43","v":0},{"$f":"'Back Leverage Construction Fin'!Y41+'Back Leverage Construction Fin'!Y42+'Back Leverage Construction Fin'!Y43","v":0},{"$f":"'Back Leverage Construction Fin'!Z41+'Back Leverage Construction Fin'!Z42+'Back Leverage Construction Fin'!Z43","v":0},{"$f":"'Back Leverage Construction Fin'!AA41+'Back Leverage Construction Fin'!AA42+'Back Leverage Construction Fin'!AA43","v":0},{"$f":"'Back Leverage Construction Fin'!AB41+'Back Leverage Construction Fin'!AB42+'Back Leverage Construction Fin'!AB43","v":0},{"$f":"'Back Leverage Construction Fin'!AC41+'Back Leverage Construction Fin'!AC42+'Back Leverage Construction Fin'!AC43","v":0},{"$f":"'Back Leverage Construction Fin'!AD41+'Back Leverage Construction Fin'!AD42+'Back Leverage Construction Fin'!AD43","v":0},{"$f":"'Back Leverage Construction Fin'!AE41+'Back Leverage Construction Fin'!AE42+'Back Leverage Construction Fin'!AE43","v":0},{"$f":"'Back Leverage Construction Fin'!AF41+'Back Leverage Construction Fin'!AF42+'Back Leverage Construction Fin'!AF43","v":0},{"$f":"'Back Leverage Construction Fin'!AG41+'Back Leverage Construction Fin'!AG42+'Back Leverage Construction Fin'!AG43","v":0},{"$f":"'Back Leverage Construction Fin'!AH41+'Back Leverage Construction Fin'!AH42+'Back Leverage Construction Fin'!AH43","v":0},{"$f":"'Back Leverage Construction Fin'!AI41+'Back Leverage Construction Fin'!AI42+'Back Leverage Construction Fin'!AI43","v":0},{"$f":"'Back Leverage Construction Fin'!AJ41+'Back Leverage Construction Fin'!AJ42+'Back Leverage Construction Fin'!AJ43","v":0},{"$f":"'Back Leverage Construction Fin'!AK41+'Back Leverage Construction Fin'!AK42+'Back Leverage Construction Fin'!AK43","v":0},{"$f":"'Back Leverage Construction Fin'!AL41+'Back Leverage Construction Fin'!AL42+'Back Leverage Construction Fin'!AL43","v":0},{"$f":"'Back Leverage Construction Fin'!AM41+'Back Leverage Construction Fin'!AM42+'Back Leverage Construction Fin'!AM43","v":0},{"$f":"'Back Leverage Construction Fin'!AN41+'Back Leverage Construction Fin'!AN42+'Back Leverage Construction Fin'!AN43","v":0},{"$f":"'Back Leverage Construction Fin'!AO41+'Back Leverage Construction Fin'!AO42+'Back Leverage Construction Fin'!AO43","v":0},{"$f":"'Back Leverage Construction Fin'!AP41+'Back Leverage Construction Fin'!AP42+'Back Leverage Construction Fin'!AP43","v":0},{"$f":"'Back Leverage Construction Fin'!AQ41+'Back Leverage Construction Fin'!AQ42+'Back Leverage Construction Fin'!AQ43","v":0},{"$f":"'Back Leverage Construction Fin'!AR41+'Back Leverage Construction Fin'!AR42+'Back Leverage Construction Fin'!AR43","v":0},{"$f":"'Back Leverage Construction Fin'!AS41+'Back Leverage Construction Fin'!AS42+'Back Leverage Construction Fin'!AS43","v":0},{"$f":"'Back Leverage Construction Fin'!AT41+'Back Leverage Construction Fin'!AT42+'Back Leverage Construction Fin'!AT43","v":0},{"$f":"'Back Leverage Construction Fin'!AU41+'Back Leverage Construction Fin'!AU42+'Back Leverage Construction Fin'!AU43","v":0},{"$f":"'Back Leverage Construction Fin'!AV41+'Back Leverage Construction Fin'!AV42+'Back Leverage Construction Fin'!AV43","v":0},{"$f":"'Back Leverage Construction Fin'!AW41+'Back Leverage Construction Fin'!AW42+'Back Leverage Construction Fin'!AW43","v":0},{"$f":"'Back Leverage Construction Fin'!AX41+'Back Leverage Construction Fin'!AX42+'Back Leverage Construction Fin'!AX43","v":0},{"$f":"'Back Leverage Construction Fin'!AY41+'Back Leverage Construction Fin'!AY42+'Back Leverage Construction Fin'!AY43","v":0},{"$f":"'Back Leverage Construction Fin'!AZ41+'Back Leverage Construction Fin'!AZ42+'Back Leverage Construction Fin'!AZ43","v":0},{"$f":"'Back Leverage Construction Fin'!BA41+'Back Leverage Construction Fin'!BA42+'Back Leverage Construction Fin'!BA43","v":0},{"$f":"'Back Leverage Construction Fin'!BB41+'Back Leverage Construction Fin'!BB42+'Back Leverage Construction Fin'!BB43","v":0},{"$f":"'Back Leverage Construction Fin'!BC41+'Back Leverage Construction Fin'!BC42+'Back Leverage Construction Fin'!BC43","v":0},{"$f":"'Back Leverage Construction Fin'!BD41+'Back Leverage Construction Fin'!BD42+'Back Leverage Construction Fin'!BD43","v":0},{"$f":"'Back Leverage Construction Fin'!BE41+'Back Leverage Construction Fin'!BE42+'Back Leverage Construction Fin'!BE43","v":0},{"$f":"'Back Leverage Construction Fin'!BF41+'Back Leverage Construction Fin'!BF42+'Back Leverage Construction Fin'!BF43","v":0},{"$f":"'Back Leverage Construction Fin'!BG41+'Back Leverage Construction Fin'!BG42+'Back Leverage Construction Fin'!BG43","v":0},{"$f":"'Back Leverage Construction Fin'!BH41+'Back Leverage Construction Fin'!BH42+'Back Leverage Construction Fin'!BH43","v":0},{"$f":"'Back Leverage Construction Fin'!BI41+'Back Leverage Construction Fin'!BI42+'Back Leverage Construction Fin'!BI43","v":0},{"$f":"'Back Leverage Construction Fin'!BJ41+'Back Leverage Construction Fin'!BJ42+'Back Leverage Construction Fin'!BJ43","v":0},{"$f":"'Back Leverage Construction Fin'!BK41+'Back Leverage Construction Fin'!BK42+'Back Leverage Construction Fin'!BK43","v":0},{"$f":"'Back Leverage Construction Fin'!BL41+'Back Leverage Construction Fin'!BL42+'Back Leverage Construction Fin'!BL43","v":0},{"$f":"'Back Leverage Construction Fin'!BM41+'Back Leverage Construction Fin'!BM42+'Back Leverage Construction Fin'!BM43","v":0},{"$f":"'Back Leverage Construction Fin'!BN41+'Back Leverage Construction Fin'!BN42+'Back Leverage Construction Fin'!BN43","v":0},{"$f":"'Back Leverage Construction Fin'!BO41+'Back Leverage Construction Fin'!BO42+'Back Leverage Construction Fin'!BO43","v":0},{"$f":"'Back Leverage Construction Fin'!BP41+'Back Leverage Construction Fin'!BP42+'Back Leverage Construction Fin'!BP43","v":0},{"$f":"'Back Leverage Construction Fin'!BQ41+'Back Leverage Construction Fin'!BQ42+'Back Leverage Construction Fin'!BQ43","v":0},{"$f":"'Back Leverage Construction Fin'!BR41+'Back Leverage Construction Fin'!BR42+'Back Leverage Construction Fin'!BR43","v":0},{"$f":"'Back Leverage Construction Fin'!BS41+'Back Leverage Construction Fin'!BS42+'Back Leverage Construction Fin'!BS43","v":0},{"$f":"'Back Leverage Construction Fin'!BT41+'Back Leverage Construction Fin'!BT42+'Back Leverage Construction Fin'!BT43","v":0},{"$f":"'Back Leverage Construction Fin'!BU41+'Back Leverage Construction Fin'!BU42+'Back Leverage Construction Fin'!BU43","v":0},{"$f":"'Back Leverage Construction Fin'!BV41+'Back Leverage Construction Fin'!BV42+'Back Leverage Construction Fin'!BV43","v":0},{"$f":"'Back Leverage Construction Fin'!BW41+'Back Leverage Construction Fin'!BW42+'Back Leverage Construction Fin'!BW43","v":0},{"$f":"'Back Leverage Construction Fin'!BX41+'Back Leverage Construction Fin'!BX42+'Back Leverage Construction Fin'!BX43","v":0},{"$f":"'Back Leverage Construction Fin'!BY41+'Back Leverage Construction Fin'!BY42+'Back Leverage Construction Fin'!BY43","v":0},{"$f":"'Back Leverage Construction Fin'!BZ41+'Back Leverage Construction Fin'!BZ42+'Back Leverage Construction Fin'!BZ43","v":0},{"$f":"'Back Leverage Construction Fin'!CA41+'Back Leverage Construction Fin'!CA42+'Back Leverage Construction Fin'!CA43","v":0},{"$f":"'Back Leverage Construction Fin'!CB41+'Back Leverage Construction Fin'!CB42+'Back Leverage Construction Fin'!CB43","v":0},{"$f":"'Back Leverage Construction Fin'!CC41+'Back Leverage Construction Fin'!CC42+'Back Leverage Construction Fin'!CC43","v":0},{"$f":"'Back Leverage Construction Fin'!CD41+'Back Leverage Construction Fin'!CD42+'Back Leverage Construction Fin'!CD43","v":0},{"$f":"'Back Leverage Construction Fin'!CE41+'Back Leverage Construction Fin'!CE42+'Back Leverage Construction Fin'!CE43","v":0},{"$f":"'Back Leverage Construction Fin'!CF41+'Back Leverage Construction Fin'!CF42+'Back Leverage Construction Fin'!CF43","v":0},{"$f":"'Back Leverage Construction Fin'!CG41+'Back Leverage Construction Fin'!CG42+'Back Leverage Construction Fin'!CG43","v":0},{"$f":"'Back Leverage Construction Fin'!CH41+'Back Leverage Construction Fin'!CH42+'Back Leverage Construction Fin'!CH43","v":0},{"$f":"'Back Leverage Construction Fin'!CI41+'Back Leverage Construction Fin'!CI42+'Back Leverage Construction Fin'!CI43","v":0},{"$f":"'Back Leverage Construction Fin'!CJ41+'Back Leverage Construction Fin'!CJ42+'Back Leverage Construction Fin'!CJ43","v":0},{"$f":"'Back Leverage Construction Fin'!CK41+'Back Leverage Construction Fin'!CK42+'Back Leverage Construction Fin'!CK43","v":0},{"$f":"'Back Leverage Construction Fin'!CL41+'Back Leverage Construction Fin'!CL42+'Back Leverage Construction Fin'!CL43","v":0},{"$f":"'Back Leverage Construction Fin'!CM41+'Back Leverage Construction Fin'!CM42+'Back Leverage Construction Fin'!CM43","v":0},{"$f":"'Back Leverage Construction Fin'!CN41+'Back Leverage Construction Fin'!CN42+'Back Leverage Construction Fin'!CN43","v":0},{"$f":"'Back Leverage Construction Fin'!CO41+'Back Leverage Construction Fin'!CO42+'Back Leverage Construction Fin'!CO43","v":0},{"$f":"'Back Leverage Construction Fin'!CP41+'Back Leverage Construction Fin'!CP42+'Back Leverage Construction Fin'!CP43","v":0},{"$f":"'Back Leverage Construction Fin'!CQ41+'Back Leverage Construction Fin'!CQ42+'Back Leverage Construction Fin'!CQ43","v":0},{"$f":"'Back Leverage Construction Fin'!CR41+'Back Leverage Construction Fin'!CR42+'Back Leverage Construction Fin'!CR43","v":0},{"$f":"'Back Leverage Construction Fin'!CS41+'Back Leverage Construction Fin'!CS42+'Back Leverage Construction Fin'!CS43","v":0},{"$f":"'Back Leverage Construction Fin'!CT41+'Back Leverage Construction Fin'!CT42+'Back Leverage Construction Fin'!CT43","v":0},{"$f":"'Back Leverage Construction Fin'!CU41+'Back Leverage Construction Fin'!CU42+'Back Leverage Construction Fin'!CU43","v":0},{"$f":"'Back Leverage Construction Fin'!CV41+'Back Leverage Construction Fin'!CV42+'Back Leverage Construction Fin'!CV43","v":0},{"$f":"'Back Leverage Construction Fin'!CW41+'Back Leverage Construction Fin'!CW42+'Back Leverage Construction Fin'!CW43","v":0},{"$f":"'Back Leverage Construction Fin'!CX41+'Back Leverage Construction Fin'!CX42+'Back Leverage Construction Fin'!CX43","v":0},{"$f":"'Back Leverage Construction Fin'!CY41+'Back Leverage Construction Fin'!CY42+'Back Leverage Construction Fin'!CY43","v":0},{"$f":"'Back Leverage Construction Fin'!CZ41+'Back Leverage Construction Fin'!CZ42+'Back Leverage Construction Fin'!CZ43","v":0},{"$f":"'Back Leverage Construction Fin'!DA41+'Back Leverage Construction Fin'!DA42+'Back Leverage Construction Fin'!DA43","v":0},{"$f":"'Back Leverage Construction Fin'!DB41+'Back Leverage Construction Fin'!DB42+'Back Leverage Construction Fin'!DB43","v":0},{"$f":"'Back Leverage Construction Fin'!DC41+'Back Leverage Construction Fin'!DC42+'Back Leverage Construction Fin'!DC43","v":0},{"$f":"'Back Leverage Construction Fin'!DD41+'Back Leverage Construction Fin'!DD42+'Back Leverage Construction Fin'!DD43","v":0},{"$f":"'Back Leverage Construction Fin'!DE41+'Back Leverage Construction Fin'!DE42+'Back Leverage Construction Fin'!DE43","v":0},{"$f":"'Back Leverage Construction Fin'!DF41+'Back Leverage Construction Fin'!DF42+'Back Leverage Construction Fin'!DF43","v":0},{"$f":"'Back Leverage Construction Fin'!DG41+'Back Leverage Construction Fin'!DG42+'Back Leverage Construction Fin'!DG43","v":0},{"$f":"'Back Leverage Construction Fin'!DH41+'Back Leverage Construction Fin'!DH42+'Back Leverage Construction Fin'!DH43","v":0},{"$f":"'Back Leverage Construction Fin'!DI41+'Back Leverage Construction Fin'!DI42+'Back Leverage Construction Fin'!DI43","v":0},{"$f":"'Back Leverage Construction Fin'!DJ41+'Back Leverage Construction Fin'!DJ42+'Back Leverage Construction Fin'!DJ43","v":0},{"$f":"'Back Leverage Construction Fin'!DK41+'Back Leverage Construction Fin'!DK42+'Back Leverage Construction Fin'!DK43","v":0},{"$f":"'Back Leverage Construction Fin'!DL41+'Back Leverage Construction Fin'!DL42+'Back Leverage Construction Fin'!DL43","v":0},{"$f":"'Back Leverage Construction Fin'!DM41+'Back Leverage Construction Fin'!DM42+'Back Leverage Construction Fin'!DM43","v":0},{"$f":"'Back Leverage Construction Fin'!DN41+'Back Leverage Construction Fin'!DN42+'Back Leverage Construction Fin'!DN43","v":0},{"$f":"'Back Leverage Construction Fin'!DO41+'Back Leverage Construction Fin'!DO42+'Back Leverage Construction Fin'!DO43","v":0},{"$f":"'Back Leverage Construction Fin'!DP41+'Back Leverage Construction Fin'!DP42+'Back Leverage Construction Fin'!DP43","v":0},{"$f":"'Back Leverage Construction Fin'!DQ41+'Back Leverage Construction Fin'!DQ42+'Back Leverage Construction Fin'!DQ43","v":0},{"$f":"'Back Leverage Construction Fin'!DR41+'Back Leverage Construction Fin'!DR42+'Back Leverage Construction Fin'!DR43","v":0},{"$f":"'Back Leverage Construction Fin'!DS41+'Back Leverage Construction Fin'!DS42+'Back Leverage Construction Fin'!DS43","v":0},{"$f":"'Back Leverage Construction Fin'!DT41+'Back Leverage Construction Fin'!DT42+'Back Leverage Construction Fin'!DT43","v":0},{"$f":"'Back Leverage Construction Fin'!DU41+'Back Leverage Construction Fin'!DU42+'Back Leverage Construction Fin'!DU43","v":0},{"$f":"'Back Leverage Construction Fin'!DV41+'Back Leverage Construction Fin'!DV42+'Back Leverage Construction Fin'!DV43","v":0},{"$f":"'Back Leverage Construction Fin'!DW41+'Back Leverage Construction Fin'!DW42+'Back Leverage Construction Fin'!DW43","v":0},{"$f":"'Back Leverage Construction Fin'!DX41+'Back Leverage Construction Fin'!DX42+'Back Leverage Construction Fin'!DX43","v":0},{"$f":"'Back Leverage Construction Fin'!DY41+'Back Leverage Construction Fin'!DY42+'Back Leverage Construction Fin'!DY43","v":0},{"$f":"'Back Leverage Construction Fin'!DZ41+'Back Leverage Construction Fin'!DZ42+'Back Leverage Construction Fin'!DZ43","v":0},{"$f":"'Back Leverage Construction Fin'!EA41+'Back Leverage Construction Fin'!EA42+'Back Leverage Construction Fin'!EA43","v":0},{"$f":"'Back Leverage Construction Fin'!EB41+'Back Leverage Construction Fin'!EB42+'Back Leverage Construction Fin'!EB43","v":0},{"$f":"'Back Leverage Construction Fin'!EC41+'Back Leverage Construction Fin'!EC42+'Back Leverage Construction Fin'!EC43","v":0},{"$f":"'Back Leverage Construction Fin'!ED41+'Back Leverage Construction Fin'!ED42+'Back Leverage Construction Fin'!ED43","v":0},{"$f":"'Back Leverage Construction Fin'!EE41+'Back Leverage Construction Fin'!EE42+'Back Leverage Construction Fin'!EE43","v":0},{"$f":"'Back Leverage Construction Fin'!EF41+'Back Leverage Construction Fin'!EF42+'Back Leverage Construction Fin'!EF43","v":0},{"$f":"'Back Leverage Construction Fin'!EG41+'Back Leverage Construction Fin'!EG42+'Back Leverage Construction Fin'!EG43","v":0},{"$f":"'Back Leverage Construction Fin'!EH41+'Back Leverage Construction Fin'!EH42+'Back Leverage Construction Fin'!EH43","v":0},{"$f":"'Back Leverage Construction Fin'!EI41+'Back Leverage Construction Fin'!EI42+'Back Leverage Construction Fin'!EI43","v":0},{"$f":"'Back Leverage Construction Fin'!EJ41+'Back Leverage Construction Fin'!EJ42+'Back Leverage Construction Fin'!EJ43","v":0},{"$f":"'Back Leverage Construction Fin'!EK41+'Back Leverage Construction Fin'!EK42+'Back Leverage Construction Fin'!EK43","v":0},{"$f":"'Back Leverage Construction Fin'!EL41+'Back Leverage Construction Fin'!EL42+'Back Leverage Construction Fin'!EL43","v":0},{"$f":"'Back Leverage Construction Fin'!EM41+'Back Leverage Construction Fin'!EM42+'Back Leverage Construction Fin'!EM43","v":0},{"$f":"'Back Leverage Construction Fin'!EN41+'Back Leverage Construction Fin'!EN42+'Back Leverage Construction Fin'!EN43","v":0},{"$f":"'Back Leverage Construction Fin'!EO41+'Back Leverage Construction Fin'!EO42+'Back Leverage Construction Fin'!EO43","v":0},{"$f":"'Back Leverage Construction Fin'!EP41+'Back Leverage Construction Fin'!EP42+'Back Leverage Construction Fin'!EP43","v":0},{"$f":"'Back Leverage Construction Fin'!EQ41+'Back Leverage Construction Fin'!EQ42+'Back Leverage Construction Fin'!EQ43","v":0},{"$f":"'Back Leverage Construction Fin'!ER41+'Back Leverage Construction Fin'!ER42+'Back Leverage Construction Fin'!ER43","v":0},{"$f":"'Back Leverage Construction Fin'!ES41+'Back Leverage Construction Fin'!ES42+'Back Leverage Construction Fin'!ES43","v":0},{"$f":"'Back Leverage Construction Fin'!ET41+'Back Leverage Construction Fin'!ET42+'Back Leverage Construction Fin'!ET43","v":0},{"$f":"'Back Leverage Construction Fin'!EU41+'Back Leverage Construction Fin'!EU42+'Back Leverage Construction Fin'!EU43","v":0},{"$f":"'Back Leverage Construction Fin'!EV41+'Back Leverage Construction Fin'!EV42+'Back Leverage Construction Fin'!EV43","v":0},{"$f":"'Back Leverage Construction Fin'!EW41+'Back Leverage Construction Fin'!EW42+'Back Leverage Construction Fin'!EW43","v":0},{"$f":"'Back Leverage Construction Fin'!EX41+'Back Leverage Construction Fin'!EX42+'Back Leverage Construction Fin'!EX43","v":0},{"$f":"'Back Leverage Construction Fin'!EY41+'Back Leverage Construction Fin'!EY42+'Back Leverage Construction Fin'!EY43","v":0},{"$f":"'Back Leverage Construction Fin'!EZ41+'Back Leverage Construction Fin'!EZ42+'Back Leverage Construction Fin'!EZ43","v":0},{"$f":"'Back Leverage Construction Fin'!FA41+'Back Leverage Construction Fin'!FA42+'Back Leverage Construction Fin'!FA43","v":0},{"$f":"'Back Leverage Construction Fin'!FB41+'Back Leverage Construction Fin'!FB42+'Back Leverage Construction Fin'!FB43","v":0},{"$f":"'Back Leverage Construction Fin'!FC41+'Back Leverage Construction Fin'!FC42+'Back Leverage Construction Fin'!FC43","v":0},{"$f":"'Back Leverage Construction Fin'!FD41+'Back Leverage Construction Fin'!FD42+'Back Leverage Construction Fin'!FD43","v":0},{"$f":"'Back Leverage Construction Fin'!FE41+'Back Leverage Construction Fin'!FE42+'Back Leverage Construction Fin'!FE43","v":0},{"$f":"'Back Leverage Construction Fin'!FF41+'Back Leverage Construction Fin'!FF42+'Back Leverage Construction Fin'!FF43","v":0},{"$f":"'Back Leverage Construction Fin'!FG41+'Back Leverage Construction Fin'!FG42+'Back Leverage Construction Fin'!FG43","v":0},{"$f":"'Back Leverage Construction Fin'!FH41+'Back Leverage Construction Fin'!FH42+'Back Leverage Construction Fin'!FH43","v":0},{"$f":"'Back Leverage Construction Fin'!FI41+'Back Leverage Construction Fin'!FI42+'Back Leverage Construction Fin'!FI43","v":0},{"$f":"'Back Leverage Construction Fin'!FJ41+'Back Leverage Construction Fin'!FJ42+'Back Leverage Construction Fin'!FJ43","v":0},{"$f":"'Back Leverage Construction Fin'!FK41+'Back Leverage Construction Fin'!FK42+'Back Leverage Construction Fin'!FK43","v":0},{"$f":"'Back Leverage Construction Fin'!FL41+'Back Leverage Construction Fin'!FL42+'Back Leverage Construction Fin'!FL43","v":0},{"$f":"'Back Leverage Construction Fin'!FM41+'Back Leverage Construction Fin'!FM42+'Back Leverage Construction Fin'!FM43","v":0},{"$f":"'Back Leverage Construction Fin'!FN41+'Back Leverage Construction Fin'!FN42+'Back Leverage Construction Fin'!FN43","v":0},{"$f":"'Back Leverage Construction Fin'!FO41+'Back Leverage Construction Fin'!FO42+'Back Leverage Construction Fin'!FO43","v":0},{"$f":"'Back Leverage Construction Fin'!FP41+'Back Leverage Construction Fin'!FP42+'Back Leverage Construction Fin'!FP43","v":0},{"$f":"'Back Leverage Construction Fin'!FQ41+'Back Leverage Construction Fin'!FQ42+'Back Leverage Construction Fin'!FQ43","v":0},{"$f":"'Back Leverage Construction Fin'!FR41+'Back Leverage Construction Fin'!FR42+'Back Leverage Construction Fin'!FR43","v":0},{"$f":"'Back Leverage Construction Fin'!FS41+'Back Leverage Construction Fin'!FS42+'Back Leverage Construction Fin'!FS43","v":0},{"$f":"'Back Leverage Construction Fin'!FT41+'Back Leverage Construction Fin'!FT42+'Back Leverage Construction Fin'!FT43","v":0}]
[null,null,null,"Less: Debt Draws",null,null,null,{"$f":"SUM(I29:XFD29)","v":0},null,{"$f":"'Back Leverage Construction Fin'!J55","v":0},{"$f":"'Back Leverage Construction Fin'!K55","v":0},{"$f":"'Back Leverage Construction Fin'!L55","v":0},{"$f":"'Back Leverage Construction Fin'!M55","v":0},{"$f":"'Back Leverage Construction Fin'!N55","v":0},{"$f":"'Back Leverage Construction Fin'!O55","v":0},{"$f":"'Back Leverage Construction Fin'!P55","v":0},{"$f":"'Back Leverage Construction Fin'!Q55","v":0},{"$f":"'Back Leverage Construction Fin'!R55","v":0},{"$f":"'Back Leverage Construction Fin'!S55","v":0},{"$f":"'Back Leverage Construction Fin'!T55","v":0},{"$f":"'Back Leverage Construction Fin'!U55","v":0},{"$f":"'Back Leverage Construction Fin'!V55","v":0},{"$f":"'Back Leverage Construction Fin'!W55","v":0},{"$f":"'Back Leverage Construction Fin'!X55","v":0},{"$f":"'Back Leverage Construction Fin'!Y55","v":0},{"$f":"'Back Leverage Construction Fin'!Z55","v":0},{"$f":"'Back Leverage Construction Fin'!AA55","v":0},{"$f":"'Back Leverage Construction Fin'!AB55","v":0},{"$f":"'Back Leverage Construction Fin'!AC55","v":0},{"$f":"'Back Leverage Construction Fin'!AD55","v":0},{"$f":"'Back Leverage Construction Fin'!AE55","v":0},{"$f":"'Back Leverage Construction Fin'!AF55","v":0},{"$f":"'Back Leverage Construction Fin'!AG55","v":0},{"$f":"'Back Leverage Construction Fin'!AH55","v":0},{"$f":"'Back Leverage Construction Fin'!AI55","v":0},{"$f":"'Back Leverage Construction Fin'!AJ55","v":0},{"$f":"'Back Leverage Construction Fin'!AK55","v":0},{"$f":"'Back Leverage Construction Fin'!AL55","v":0},{"$f":"'Back Leverage Construction Fin'!AM55","v":0},{"$f":"'Back Leverage Construction Fin'!AN55","v":0},{"$f":"'Back Leverage Construction Fin'!AO55","v":0},{"$f":"'Back Leverage Construction Fin'!AP55","v":0},{"$f":"'Back Leverage Construction Fin'!AQ55","v":0},{"$f":"'Back Leverage Construction Fin'!AR55","v":0},{"$f":"'Back Leverage Construction Fin'!AS55","v":0},{"$f":"'Back Leverage Construction Fin'!AT55","v":0},{"$f":"'Back Leverage Construction Fin'!AU55","v":0},{"$f":"'Back Leverage Construction Fin'!AV55","v":0},{"$f":"'Back Leverage Construction Fin'!AW55","v":0},{"$f":"'Back Leverage Construction Fin'!AX55","v":0},{"$f":"'Back Leverage Construction Fin'!AY55","v":0},{"$f":"'Back Leverage Construction Fin'!AZ55","v":0},{"$f":"'Back Leverage Construction Fin'!BA55","v":0},{"$f":"'Back Leverage Construction Fin'!BB55","v":0},{"$f":"'Back Leverage Construction Fin'!BC55","v":0},{"$f":"'Back Leverage Construction Fin'!BD55","v":0},{"$f":"'Back Leverage Construction Fin'!BE55","v":0},{"$f":"'Back Leverage Construction Fin'!BF55","v":0},{"$f":"'Back Leverage Construction Fin'!BG55","v":0},{"$f":"'Back Leverage Construction Fin'!BH55","v":0},{"$f":"'Back Leverage Construction Fin'!BI55","v":0},{"$f":"'Back Leverage Construction Fin'!BJ55","v":0},{"$f":"'Back Leverage Construction Fin'!BK55","v":0},{"$f":"'Back Leverage Construction Fin'!BL55","v":0},{"$f":"'Back Leverage Construction Fin'!BM55","v":0},{"$f":"'Back Leverage Construction Fin'!BN55","v":0},{"$f":"'Back Leverage Construction Fin'!BO55","v":0},{"$f":"'Back Leverage Construction Fin'!BP55","v":0},{"$f":"'Back Leverage Construction Fin'!BQ55","v":0},{"$f":"'Back Leverage Construction Fin'!BR55","v":0},{"$f":"'Back Leverage Construction Fin'!BS55","v":0},{"$f":"'Back Leverage Construction Fin'!BT55","v":0},{"$f":"'Back Leverage Construction Fin'!BU55","v":0},{"$f":"'Back Leverage Construction Fin'!BV55","v":0},{"$f":"'Back Leverage Construction Fin'!BW55","v":0},{"$f":"'Back Leverage Construction Fin'!BX55","v":0},{"$f":"'Back Leverage Construction Fin'!BY55","v":0},{"$f":"'Back Leverage Construction Fin'!BZ55","v":0},{"$f":"'Back Leverage Construction Fin'!CA55","v":0},{"$f":"'Back Leverage Construction Fin'!CB55","v":0},{"$f":"'Back Leverage Construction Fin'!CC55","v":0},{"$f":"'Back Leverage Construction Fin'!CD55","v":0},{"$f":"'Back Leverage Construction Fin'!CE55","v":0},{"$f":"'Back Leverage Construction Fin'!CF55","v":0},{"$f":"'Back Leverage Construction Fin'!CG55","v":0},{"$f":"'Back Leverage Construction Fin'!CH55","v":0},{"$f":"'Back Leverage Construction Fin'!CI55","v":0},{"$f":"'Back Leverage Construction Fin'!CJ55","v":0},{"$f":"'Back Leverage Construction Fin'!CK55","v":0},{"$f":"'Back Leverage Construction Fin'!CL55","v":0},{"$f":"'Back Leverage Construction Fin'!CM55","v":0},{"$f":"'Back Leverage Construction Fin'!CN55","v":0},{"$f":"'Back Leverage Construction Fin'!CO55","v":0},{"$f":"'Back Leverage Construction Fin'!CP55","v":0},{"$f":"'Back Leverage Construction Fin'!CQ55","v":0},{"$f":"'Back Leverage Construction Fin'!CR55","v":0},{"$f":"'Back Leverage Construction Fin'!CS55","v":0},{"$f":"'Back Leverage Construction Fin'!CT55","v":0},{"$f":"'Back Leverage Construction Fin'!CU55","v":0},{"$f":"'Back Leverage Construction Fin'!CV55","v":0},{"$f":"'Back Leverage Construction Fin'!CW55","v":0},{"$f":"'Back Leverage Construction Fin'!CX55","v":0},{"$f":"'Back Leverage Construction Fin'!CY55","v":0},{"$f":"'Back Leverage Construction Fin'!CZ55","v":0},{"$f":"'Back Leverage Construction Fin'!DA55","v":0},{"$f":"'Back Leverage Construction Fin'!DB55","v":0},{"$f":"'Back Leverage Construction Fin'!DC55","v":0},{"$f":"'Back Leverage Construction Fin'!DD55","v":0},{"$f":"'Back Leverage Construction Fin'!DE55","v":0},{"$f":"'Back Leverage Construction Fin'!DF55","v":0},{"$f":"'Back Leverage Construction Fin'!DG55","v":0},{"$f":"'Back Leverage Construction Fin'!DH55","v":0},{"$f":"'Back Leverage Construction Fin'!DI55","v":0},{"$f":"'Back Leverage Construction Fin'!DJ55","v":0},{"$f":"'Back Leverage Construction Fin'!DK55","v":0},{"$f":"'Back Leverage Construction Fin'!DL55","v":0},{"$f":"'Back Leverage Construction Fin'!DM55","v":0},{"$f":"'Back Leverage Construction Fin'!DN55","v":0},{"$f":"'Back Leverage Construction Fin'!DO55","v":0},{"$f":"'Back Leverage Construction Fin'!DP55","v":0},{"$f":"'Back Leverage Construction Fin'!DQ55","v":0},{"$f":"'Back Leverage Construction Fin'!DR55","v":0},{"$f":"'Back Leverage Construction Fin'!DS55","v":0},{"$f":"'Back Leverage Construction Fin'!DT55","v":0},{"$f":"'Back Leverage Construction Fin'!DU55","v":0},{"$f":"'Back Leverage Construction Fin'!DV55","v":0},{"$f":"'Back Leverage Construction Fin'!DW55","v":0},{"$f":"'Back Leverage Construction Fin'!DX55","v":0},{"$f":"'Back Leverage Construction Fin'!DY55","v":0},{"$f":"'Back Leverage Construction Fin'!DZ55","v":0},{"$f":"'Back Leverage Construction Fin'!EA55","v":0},{"$f":"'Back Leverage Construction Fin'!EB55","v":0},{"$f":"'Back Leverage Construction Fin'!EC55","v":0},{"$f":"'Back Leverage Construction Fin'!ED55","v":0},{"$f":"'Back Leverage Construction Fin'!EE55","v":0},{"$f":"'Back Leverage Construction Fin'!EF55","v":0},{"$f":"'Back Leverage Construction Fin'!EG55","v":0},{"$f":"'Back Leverage Construction Fin'!EH55","v":0},{"$f":"'Back Leverage Construction Fin'!EI55","v":0},{"$f":"'Back Leverage Construction Fin'!EJ55","v":0},{"$f":"'Back Leverage Construction Fin'!EK55","v":0},{"$f":"'Back Leverage Construction Fin'!EL55","v":0},{"$f":"'Back Leverage Construction Fin'!EM55","v":0},{"$f":"'Back Leverage Construction Fin'!EN55","v":0},{"$f":"'Back Leverage Construction Fin'!EO55","v":0},{"$f":"'Back Leverage Construction Fin'!EP55","v":0},{"$f":"'Back Leverage Construction Fin'!EQ55","v":0},{"$f":"'Back Leverage Construction Fin'!ER55","v":0},{"$f":"'Back Leverage Construction Fin'!ES55","v":0},{"$f":"'Back Leverage Construction Fin'!ET55","v":0},{"$f":"'Back Leverage Construction Fin'!EU55","v":0},{"$f":"'Back Leverage Construction Fin'!EV55","v":0},{"$f":"'Back Leverage Construction Fin'!EW55","v":0},{"$f":"'Back Leverage Construction Fin'!EX55","v":0},{"$f":"'Back Leverage Construction Fin'!EY55","v":0},{"$f":"'Back Leverage Construction Fin'!EZ55","v":0},{"$f":"'Back Leverage Construction Fin'!FA55","v":0},{"$f":"'Back Leverage Construction Fin'!FB55","v":0},{"$f":"'Back Leverage Construction Fin'!FC55","v":0},{"$f":"'Back Leverage Construction Fin'!FD55","v":0},{"$f":"'Back Leverage Construction Fin'!FE55","v":0},{"$f":"'Back Leverage Construction Fin'!FF55","v":0},{"$f":"'Back Leverage Construction Fin'!FG55","v":0},{"$f":"'Back Leverage Construction Fin'!FH55","v":0},{"$f":"'Back Leverage Construction Fin'!FI55","v":0},{"$f":"'Back Leverage Construction Fin'!FJ55","v":0},{"$f":"'Back Leverage Construction Fin'!FK55","v":0},{"$f":"'Back Leverage Construction Fin'!FL55","v":0},{"$f":"'Back Leverage Construction Fin'!FM55","v":0},{"$f":"'Back Leverage Construction Fin'!FN55","v":0},{"$f":"'Back Leverage Construction Fin'!FO55","v":0},{"$f":"'Back Leverage Construction Fin'!FP55","v":0},{"$f":"'Back Leverage Construction Fin'!FQ55","v":0},{"$f":"'Back Leverage Construction Fin'!FR55","v":0},{"$f":"'Back Leverage Construction Fin'!FS55","v":0},{"$f":"'Back Leverage Construction Fin'!FT55","v":0}]
[null,null,null,"Debt Cash Flow",null,null,null,{"$f":"SUM(I30:XFD30)","v":-1E-4},{"$f":"-0.0001","v":-1E-4},{"$f":"J27+J28-J29","v":0},{"$f":"K27+K28-K29","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BW27+BW28-BW29","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EI27+EI28-EI29","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Check",null,null,null,{"$f":"H17=H29","v":true}]
[]
[null,null,null,"Debt IRR",null,null,null,{"$f":"XIRR(I30:FT30,I3:FT3)","v":{"$error":"#NUM!"}}]
[]
[null,"After Tax"]
[null,null,"Taxes on Sponsor before Interest Accounted For",null,null,null,null,null,null,{"$f":"'Allocation to partners'!J88","v":0},{"$f":"'Allocation to partners'!K88","v":0},{"$f":"'Allocation to partners'!L88","v":0},{"$f":"'Allocation to partners'!M88","v":0},{"$f":"'Allocation to partners'!N88","v":0},{"$f":"'Allocation to partners'!O88","v":0},{"$f":"'Allocation to partners'!P88","v":0},{"$f":"'Allocation to partners'!Q88","v":0},{"$f":"'Allocation to partners'!R88","v":2.0245998586338136},{"$f":"'Allocation to partners'!S88","v":2.0263175750771927},{"$f":"'Allocation to partners'!T88","v":2.028043816429741},{"$f":"'Allocation to partners'!U88","v":2.0297786250000023},{"$f":"'Allocation to partners'!V88","v":2.3775692308064902},{"$f":"'Allocation to partners'!W88","v":2.3793213015787367},{"$f":"'Allocation to partners'!X88","v":2.3810820677583369},{"$f":"'Allocation to partners'!Y88","v":2.382851572500003},{"$f":"'Allocation to partners'!Z88","v":2.3115754529226198},{"$f":"'Allocation to partners'!AA88","v":2.3133625651103116},{"$f":"'Allocation to partners'!AB88","v":2.3151585466135032},{"$f":"'Allocation to partners'!AC88","v":2.3169634414500031},{"$f":"'Allocation to partners'!AD88","v":2.2534128251060728},{"$f":"'Allocation to partners'!AE88","v":2.2552356795375172},{"$f":"'Allocation to partners'!AF88","v":2.2570675806707734},{"$f":"'Allocation to partners'!AG88","v":2.2589085734040029},{"$f":"'Allocation to partners'!AH88","v":2.2487410095250464},{"$f":"'Allocation to partners'!AI88","v":2.2506003210451206},{"$f":"'Allocation to partners'!AJ88","v":2.2524688602010419},{"$f":"'Allocation to partners'!AK88","v":2.2543466727889356},{"$f":"'Allocation to partners'!AL88","v":209.31874796067041},{"$f":"'Allocation to partners'!AM88","v":209.49891524696557},{"$f":"'Allocation to partners'!AN88","v":209.67997669117432},{"$f":"'Allocation to partners'!AO88","v":209.8619367309413},{"$f":"'Allocation to partners'!AP88","v":207.72616985454718},{"$f":"'Allocation to partners'!AQ88","v":207.90994048656827},{"$f":"'Allocation to partners'!AR88","v":208.09462315966118},{"$f":"'Allocation to partners'!AS88","v":208.28022240022347},{"$f":"'Allocation to partners'!AT88","v":208.5607653716321},{"$f":"'Allocation to partners'!AU88","v":208.74821141629354},{"$f":"'Allocation to partners'!AV88","v":208.93658774284836},{"$f":"'Allocation to partners'!AW88","v":209.12589896822189},{"$f":"'Allocation to partners'!AX88","v":209.48512135577093},{"$f":"'Allocation to partners'!AY88","v":209.67631632132566},{"$f":"'Allocation to partners'!AZ88","v":209.8684601744115},{"$f":"'Allocation to partners'!BA88","v":210.0615576242925},{"$f":"'Allocation to partners'!BB88","v":210.28040899456869},{"$f":"'Allocation to partners'!BC88","v":210.47542785943452},{"$f":"'Allocation to partners'!BD88","v":210.67141458958207},{"$f":"'Allocation to partners'!BE88","v":210.86837398846066},{"$f":"'Allocation to partners'!BF88","v":211.23918701325312},{"$f":"'Allocation to partners'!BG88","v":211.43810625541624},{"$f":"'Allocation to partners'!BH88","v":211.63801272016681},{"$f":"'Allocation to partners'!BI88","v":211.83891130702301},{"$f":"'Allocation to partners'!BJ88","v":212.06958571491805},{"$f":"'Allocation to partners'!BK88","v":212.27248334192447},{"$f":"'Allocation to partners'!BL88","v":212.47638793597005},{"$f":"'Allocation to partners'!BM88","v":212.68130449456331},{"$f":"'Allocation to partners'!BN88","v":213.06417761719877},{"$f":"'Allocation to partners'!BO88","v":213.27113319674527},{"$f":"'Allocation to partners'!BP88","v":213.47911588267178},{"$f":"'Allocation to partners'!BQ88","v":213.68813077243692},{"$f":"'Allocation to partners'!BR88","v":213.93110709168317},{"$f":"'Allocation to partners'!BS88","v":214.14220178282062},{"$f":"'Allocation to partners'!BT88","v":214.35434412246568},{"$f":"'Allocation to partners'!BU88","v":214.56753931002612},{"$f":"'Allocation to partners'!BV88","v":214.96296100611423},{"$f":"'Allocation to partners'!BW88","v":215.17827759107436},{"$f":"'Allocation to partners'!BX88","v":215.39466277751228},{"$f":"'Allocation to partners'!BY88","v":215.61212186882398},{"$f":"'Allocation to partners'!BZ88","v":194.31684852568776},{"$f":"'Allocation to partners'!CA88","v":194.53647144234716},{"$f":"'Allocation to partners'!CB88","v":194.75718433251384},{"$f":"'Allocation to partners'!CC88","v":194.97899260565171},{"$f":"'Allocation to partners'!CD88","v":173.76336688600517},{"$f":"'Allocation to partners'!CE88","v":173.98738226099775},{"$f":"'Allocation to partners'!CF88","v":174.21250940896775},{"$f":"'Allocation to partners'!CG88","v":174.43875384756842},{"$f":"'Allocation to partners'!CH88","v":174.78090338773652},{"$f":"'Allocation to partners'!CI88","v":175.00939907022897},{"$f":"'Allocation to partners'!CJ88","v":175.23902876115838},{"$f":"'Allocation to partners'!CK88","v":175.46979808853104},{"$f":"'Allocation to partners'!CL88","v":175.81880789430528},{"$f":"'Allocation to partners'!CM88","v":176.05187349044752},{"$f":"'Allocation to partners'!CN88","v":176.28609577519558},{"$f":"'Allocation to partners'!CO88","v":176.52148048911567},{"$f":"'Allocation to partners'!CP88","v":176.87748811390406},{"$f":"'Allocation to partners'!CQ88","v":177.11521502196919},{"$f":"'Allocation to partners'!CR88","v":177.35412175241217},{"$f":"'Allocation to partners'!CS88","v":177.5942141606107},{"$f":"'Allocation to partners'!CT88","v":171.78791712201169},{"$f":"'Allocation to partners'!CU88","v":172.03039856823816},{"$f":"'Allocation to partners'!CV88","v":172.27408343328995},{"$f":"'Allocation to partners'!CW88","v":172.51897768965247},{"$f":"'Allocation to partners'!CX88","v":172.76508733945198},{"$f":"'Allocation to partners'!CY88","v":173.01241841460288},{"$f":"'Allocation to partners'!CZ88","v":173.26097697695576},{"$f":"'Allocation to partners'!DA88","v":173.51076911844552},{"$f":"'Allocation to partners'!DB88","v":173.76180096124102},{"$f":"'Allocation to partners'!DC88","v":174.01407865789497},{"$f":"'Allocation to partners'!DD88","v":174.26760839149489},{"$f":"'Allocation to partners'!DE88","v":174.52239637581445},{"$f":"'Allocation to partners'!DF88","v":174.77844885546583},{"$f":"'Allocation to partners'!DG88","v":175.03577210605289},{"$f":"'Allocation to partners'!DH88","v":175.2943724343248},{"$f":"'Allocation to partners'!DI88","v":175.55425617833075},{"$f":"'Allocation to partners'!DJ88","v":175.81542970757516},{"$f":"'Allocation to partners'!DK88","v":176.07789942317396},{"$f":"'Allocation to partners'!DL88","v":176.3416717580113},{"$f":"'Allocation to partners'!DM88","v":176.6067531768974},{"$f":"'Allocation to partners'!DN88","v":176.87315017672668},{"$f":"'Allocation to partners'!DO88","v":177.14086928663747},{"$f":"'Allocation to partners'!DP88","v":177.40991706817155},{"$f":"'Allocation to partners'!DQ88","v":177.68030011543533},{"$f":"'Allocation to partners'!DR88","v":177.95202505526123},{"$f":"'Allocation to partners'!DS88","v":178.22509854737021},{"$f":"'Allocation to partners'!DT88","v":178.49952728453502},{"$f":"'Allocation to partners'!DU88","v":178.77531799274405},{"$f":"'Allocation to partners'!DV88","v":179.0524774313665},{"$f":"'Allocation to partners'!DW88","v":179.33101239331765},{"$f":"'Allocation to partners'!DX88","v":179.61092970522574},{"$f":"'Allocation to partners'!DY88","v":179.89223622759894},{"$f":"'Allocation to partners'!DZ88","v":180.1749388549938},{"$f":"'Allocation to partners'!EA88","v":180.45904451618401},{"$f":"'Allocation to partners'!EB88","v":180.74456017433027},{"$f":"'Allocation to partners'!EC88","v":181.03149282715094},{"$f":"'Allocation to partners'!ED88","v":181.31984950709372},{"$f":"'Allocation to partners'!EE88","v":181.6096372815077},{"$f":"'Allocation to partners'!EF88","v":181.90086325281689},{"$f":"'Allocation to partners'!EG88","v":182.19353455869398},{"$f":"'Allocation to partners'!EH88","v":182.48765837223561},{"$f":"'Allocation to partners'!EI88","v":182.78324190213789},{"$f":"'Allocation to partners'!EJ88","v":183.08029239287322},{"$f":"'Allocation to partners'!EK88","v":183.37881712486791},{"$f":"'Allocation to partners'!EL88","v":183.67882341468032},{"$f":"'Allocation to partners'!EM88","v":183.98031861518066},{"$f":"'Allocation to partners'!EN88","v":184.2833101157307},{"$f":"'Allocation to partners'!EO88","v":184.58780534236524},{"$f":"'Allocation to partners'!EP88","v":184.89381175797396},{"$f":"'Allocation to partners'!EQ88","v":185.20133686248428},{"$f":"'Allocation to partners'!ER88","v":185.51038819304534},{"$f":"'Allocation to partners'!ES88","v":185.82097332421259},{"$f":"'Allocation to partners'!ET88","v":186.13309986813346},{"$f":"'Allocation to partners'!EU88","v":186.44677547473398},{"$f":"'Allocation to partners'!EV88","v":186.76200783190629},{"$f":"'Allocation to partners'!EW88","v":187.07880466569682},{"$f":"'Allocation to partners'!EX88","v":187.39717374049613},{"$f":"'Allocation to partners'!EY88","v":187.71712285922868},{"$f":"'Allocation to partners'!EZ88","v":188.03865986354441},{"$f":"'Allocation to partners'!FA88","v":188.36179263401081},{"$f":"'Allocation to partners'!FB88","v":0},{"$f":"'Allocation to partners'!FC88","v":0},{"$f":"'Allocation to partners'!FD88","v":0},{"$f":"'Allocation to partners'!FE88","v":0},{"$f":"'Allocation to partners'!FF88","v":0},{"$f":"'Allocation to partners'!FG88","v":0},{"$f":"'Allocation to partners'!FH88","v":0},{"$f":"'Allocation to partners'!FI88","v":0},{"$f":"'Allocation to partners'!FJ88","v":0},{"$f":"'Allocation to partners'!FK88","v":0},{"$f":"'Allocation to partners'!FL88","v":0},{"$f":"'Allocation to partners'!FM88","v":0},{"$f":"'Allocation to partners'!FN88","v":0},{"$f":"'Allocation to partners'!FO88","v":0},{"$f":"'Allocation to partners'!FP88","v":0},{"$f":"'Allocation to partners'!FQ88","v":0},{"$f":"'Allocation to partners'!FR88","v":0},{"$f":"'Allocation to partners'!FS88","v":0},{"$f":"'Allocation to partners'!FT88","v":0}]
[null,null,"Interest Tax Shield",null,null,{"$f":"'Inputs - Tax'!E34","v":0.21},null,null,null,{"$f":"$F$38*J18","v":0},{"$f":"$F$38*K18","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$38*BW18","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$38*EI18","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"After Tax Cash Flow",null,null,null,null,null,null,{"$f":"J22+J37+J38","v":0},{"$f":"K22+K37+K38","v":0},0,0,0,0,0,0,-778.97682091937168,-779.79306341406095,-780.6133568643985,-781.43772137500002,-781.92012996275912,-782.75269730734215,-783.58939662668649,-784.43024842750003,-785.34832772451432,-786.19754641598911,-787.0509797217203,-787.90864855855023,-788.83593841587958,-789.70214148118396,-790.57264345302974,-791.44746566659626,-814.81237364525794,-815.69590077186831,-816.58381278315107,-817.47613144098875,-570.70912283418852,-571.3868950064417,-572.06803091560801,-572.75254725568357,-576.19797379805846,-576.8893014137567,-577.58406004110634,-578.28226670798347,-579.33764264804449,-580.04279681605669,-580.75145061595333,-581.46362141616783,-582.4671037014715,-583.18636095284398,-583.9091878287386,-584.63560204495741,-585.80677818194874,-586.54042057834874,-587.2777039917612,-588.01864649230436,-589.06573165104737,-589.81404689537521,-590.56607597705613,-591.32183732761018,-592.53749060612029,-593.30077215533481,-594.06784181864919,-594.8387183962144,-595.93117249446198,-596.70971967466073,-597.49213073124133,-598.27842484035784,-599.54035673776048,-600.33447486156331,-601.13253413927555,-601.9345541305745,-603.0742147670486,{"$f":"BW22+BW37+BW38","v":-603.8842152533274},-604.69823571659379,-605.51629610771874,-628.37743091211109,-629.20363140811548,-630.03393228064726,-630.86835387959468,-653.68123733306709,-654.52396183899157,-655.37086872897396,-656.22197875990037,-657.50911274434213,-658.3686917403852,-659.23253676816728,-660.10066899971207,-661.41361065000569,-662.29038122596933,-663.17150315430717,-664.05699803048287,-665.39626480944867,-666.29057079693177,-667.18931516383623,-668.09251993753549,-646.24978345899649,-647.16197556622922,-648.07869482047181,-648.99996368964503,-649.92580475317652,-650.85624070255381,-651.79129434188121,-652.73098858843798,-653.6753464732401,-654.62439114160497,-655.57814585371898,-656.53663398520678,-657.49987902770476,-658.46790458943701,-659.44073439579336,-660.41839228991091,-661.40090223325899,-662.38828830622583,-663.38057470870922,-664.37778576070923,-665.37994590292431,-666.38707969735049,-667.39921182788351,-668.41636710092348,-669.4385704459828,-670.46584691629755,-671.49822168944127,-672.53572006794195,-673.57836747990257,-674.62618947962358,-675.67921174823016,-676.7374600943009,-677.80096045450057,-678.86973889421608,-679.94382160819487,-681.02323492118694,-682.10800528859068,-683.19815929710046,-684.29372366535881,-685.39472524461075,-686.50119101936252,{"$f":"EI22+EI37+EI38","v":-687.61314810804254},-688.73062376366602,-689.853645374503,-690.98224046474979,-692.11643669520345,-693.25626186393936,-694.40174390699303,-695.55291089904495,-696.70979105410765,-697.87241272621827,-699.04080441013309,-700.21499474202597,-701.39501250018986,-702.58088660574265,-703.77264612333579,-704.9703202618665,-706.17393837519364,-707.38352996285766,-708.59912467080255,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"After-tax IRR",null,null,null,null,{"$f":"XIRR(J39:FT39,J3:FT3)","v":{"$error":"#NUM!"}}]
[]
[null,"Debt service reserve letter of credit"]
[null,null,"Required Debt Service Reserve",null,"USD",null,null,null,null,{"$f":"SUM(OFFSET(J27,0,1,1,2))","v":0},{"$f":"SUM(OFFSET(K27,0,1,1,2))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(BW27,0,1,1,2))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(EI27,0,1,1,2))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"LC Fees on Required DSRA",null,"USD"]
[]
[]
[]
[null,null,"O&M letter of credit"]
[null,null,"PPA security"]

{"sheet":"Timing Exercise","index":13,"n_rows":16,"n_cols":49,"rows_kept":16,"cut":false,"hidden":false,"merged":[]}
[]
[null,null,null,"Start of Period",null,null,null,{"$f":"Dev_start","v":"2020-01-01"},{"$f":"EDATE(H2,1)","v":"2020-02-01"},{"$f":"EDATE(I2,1)","v":"2020-03-01"},"2020-04-01","2020-05-01","2020-06-01","2020-07-01","2020-08-01","2020-09-01","2020-10-01","2020-11-01","2020-12-01","2021-01-01",{"$f":"EDATE(T2,1)","v":"2021-02-01"},{"$f":"EDATE(U2,1)","v":"2021-03-01"},"2021-04-01","2021-05-01","2021-06-01","2021-07-01","2021-08-01","2021-09-01","2021-10-01","2021-11-01","2021-12-01","2022-01-01","2022-02-01","2022-03-01","2022-04-01","2022-05-01","2022-06-01","2022-07-01","2022-08-01","2022-09-01","2022-10-01","2022-11-01","2022-12-01","2023-01-01","2023-02-01","2023-03-01","2023-04-01","2023-05-01","2023-06-01"]
[null,null,null,"End of Period",null,null,null,{"$f":"EOMONTH(H2,0)","v":"2020-01-31"},{"$f":"EOMONTH(I2,0)","v":"2020-02-29"},"2020-03-31","2020-04-30","2020-05-31","2020-06-30","2020-07-31","2020-08-31","2020-09-30","2020-10-31","2020-11-30","2020-12-31","2021-01-31","2021-02-28","2021-03-31","2021-04-30","2021-05-31","2021-06-30","2021-07-31","2021-08-31","2021-09-30","2021-10-31","2021-11-30","2021-12-31","2022-01-31","2022-02-28","2022-03-31","2022-04-30","2022-05-31","2022-06-30","2022-07-31","2022-08-31","2022-09-30","2022-10-31","2022-11-30","2022-12-31","2023-01-31","2023-02-28","2023-03-31","2023-04-30","2023-05-31","2023-06-30"]
[null,null,null,"Month",null,null,null,{"$f":"MONTH(H2)","v":1},{"$f":"MONTH(I2)","v":2},3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6]
[null,null,null,"New Quarter",null,3,null,{"$f":"MOD(H4,$F$5)=0","v":false},{"$f":"MOD(I4,$F$5)=0","v":false},true,false,false,true,false,false,true,false,false,true,false,false,true,false,false,true,false,false,true,false,false,true,false,false,true,false,false,true,false,false,true,false,false,true,false,false,true,false,false,true]
[null,null,null,"Quarter Counter",null,null,null,{"$f":"G6+G5","v":0},{"$f":"H6+H5","v":0},0,1,1,1,2,2,2,3,3,3,4,4,4,5,5,5,6,6,6,7,7,7,8,8,8,9,9,9,10,10,10,11,11,11,12,12,12,13,13,13]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30]
[null,null,null,"Construction",null,12,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(T8<=$F$9)*1","v":1},{"$f":"(U8<=$F$9)*1","v":1},1,1,1,1,1,1,1,1,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Construction month",null,null,null,{"$f":"G10+H9","v":0},{"$f":"H10+I9","v":0},0,0,0,0,0,0,0,0,0,0,1,{"$f":"T10+U9","v":2},{"$f":"U10+V9","v":3},{"$f":"V10+W9","v":4},{"$f":"W10+X9","v":5},{"$f":"X10+Y9","v":6},{"$f":"Y10+Z9","v":7},{"$f":"Z10+AA9","v":8},{"$f":"AA10+AB9","v":9},{"$f":"AB10+AC9","v":10},{"$f":"AC10+AD9","v":11},{"$f":"AD10+AE9","v":12},{"$f":"AE10+AF9","v":12},{"$f":"AF10+AG9","v":12},{"$f":"AG10+AH9","v":12},{"$f":"AH10+AI9","v":12},{"$f":"AI10+AJ9","v":12},{"$f":"AJ10+AK9","v":12},{"$f":"AK10+AL9","v":12},{"$f":"AL10+AM9","v":12},{"$f":"AM10+AN9","v":12},{"$f":"AN10+AO9","v":12},{"$f":"AO10+AP9","v":12},{"$f":"AP10+AQ9","v":12},{"$f":"AQ10+AR9","v":12},{"$f":"AR10+AS9","v":12},{"$f":"AS10+AT9","v":12},{"$f":"AT10+AU9","v":12},{"$f":"AU10+AV9","v":12},{"$f":"AV10+AW9","v":12}]
[null,null,null,"Construction Quarter",null,null,null,{"$f":"IF(MOD(H10,$F$5)=0,G11+1,G11)","v":1},2,3,4,5,6,7,8,9,10,11,0,{"$f":"IF(MOD(T10,$F$5)=0,S11+1,S11)","v":0},0,1,1,1,2,2,2,3,3,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22]
[null,null,null,"Panel Cost",null,{"$f":"'Inputs - Partnership'!E23","v":202500},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$F$12*T9","v":202500},{"$f":"$F$12*U9","v":202500},202500,202500,202500,202500,202500,202500,202500,202500,202500,202500,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"S-curve",null,{"$f":"SUM(G14:XFD14)","v":1},null,{"$f":"LOOKUP(H2,'Inputs - Partnership'!44:44,'Inputs - Partnership'!46:46)","v":0},{"$f":"LOOKUP(I2,'Inputs - Partnership'!44:44,'Inputs - Partnership'!46:46)","v":0},{"$f":"LOOKUP(J2,'Inputs - Partnership'!44:44,'Inputs - Partnership'!46:46)","v":0},{"$f":"LOOKUP(K2,'Inputs - Partnership'!44:44,'Inputs - Partnership'!46:46)","v":0},{"$f":"LOOKUP(L2,'Inputs - Partnership'!44:44,'Inputs - Partnership'!46:46)","v":0},{"$f":"LOOKUP(M2,'Inputs - Partnership'!44:44,'Inputs - Partnership'!46:46)","v":0},{"$f":"LOOKUP(N2,'Inputs - Partnership'!44:44,'Inputs - Partnership'!46:46)","v":0},{"$f":"LOOKUP(O2,'Inputs - Partnership'!44:44,'Inputs - Partnership'!46:46)","v":0},{"$f":"LOOKUP(P2,'Inputs - Partnership'!44:44,'Inputs - Partnership'!46:46)","v":0},{"$f":"LOOKUP(Q2,'Inputs - Partnership'!44:44,'Inputs - Partnership'!46:46)","v":0},{"$f":"LOOKUP(R2,'Inputs - Partnership'!44:44,'Inputs - Partnership'!46:46)","v":0},{"$f":"LOOKUP(S2,'Inputs - Partnership'!44:44,'Inputs - Partnership'!46:46)","v":0},{"$f":"LOOKUP(T2,'Inputs - Partnership'!44:44,'Inputs - Partnership'!46:46)","v":0.05},{"$f":"LOOKUP(U2,'Inputs - Partnership'!44:44,'Inputs - Partnership'!46:46)","v":0.1},{"$f":"LOOKUP(V2,'Inputs - Partnership'!44:44,'Inputs - Partnership'!46:46)","v":0.06},{"$f":"LOOKUP(W2,'Inputs - Partnership'!44:44,'Inputs - Partnership'!46:46)","v":0.15},{"$f":"LOOKUP(X2,'Inputs - Partnership'!44:44,'Inputs - Partnership'!46:46)","v":0.09},{"$f":"LOOKUP(Y2,'Inputs - Partnership'!44:44,'Inputs - Partnership'!46:46)","v":0.05},{"$f":"LOOKUP(Z2,'Inputs - Partnership'!44:44,'Inputs - Partnership'!46:46)","v":0.08},{"$f":"LOOKUP(AA2,'Inputs - Partnership'!44:44,'Inputs - Partnership'!46:46)","v":0.05},{"$f":"LOOKUP(AB2,'Inputs - Partnership'!44:44,'Inputs - Partnership'!46:46)","v":7.0000000000000007E-2},{"$f":"LOOKUP(AC2,'Inputs - Partnership'!44:44,'Inputs - Partnership'!46:46)","v":0.15},{"$f":"LOOKUP(AD2,'Inputs - Partnership'!44:44,'Inputs - Partnership'!46:46)","v":0.05},{"$f":"LOOKUP(AE2,'Inputs - Partnership'!44:44,'Inputs - Partnership'!46:46)","v":0.1},{"$f":"LOOKUP(AF2,'Inputs - Partnership'!44:44,'Inputs - Partnership'!46:46)","v":0},{"$f":"LOOKUP(AG2,'Inputs - Partnership'!44:44,'Inputs - Partnership'!46:46)","v":0},{"$f":"LOOKUP(AH2,'Inputs - Partnership'!44:44,'Inputs - Partnership'!46:46)","v":0},{"$f":"LOOKUP(AI2,'Inputs - Partnership'!44:44,'Inputs - Partnership'!46:46)","v":0},{"$f":"LOOKUP(AJ2,'Inputs - Partnership'!44:44,'Inputs - Partnership'!46:46)","v":0},{"$f":"LOOKUP(AK2,'Inputs - Partnership'!44:44,'Inputs - Partnership'!46:46)","v":0},{"$f":"LOOKUP(AL2,'Inputs - Partnership'!44:44,'Inputs - Partnership'!46:46)","v":0},{"$f":"LOOKUP(AM2,'Inputs - Partnership'!44:44,'Inputs - Partnership'!46:46)","v":0},{"$f":"LOOKUP(AN2,'Inputs - Partnership'!44:44,'Inputs - Partnership'!46:46)","v":0},{"$f":"LOOKUP(AO2,'Inputs - Partnership'!44:44,'Inputs - Partnership'!46:46)","v":0},{"$f":"LOOKUP(AP2,'Inputs - Partnership'!44:44,'Inputs - Partnership'!46:46)","v":0},{"$f":"LOOKUP(AQ2,'Inputs - Partnership'!44:44,'Inputs - Partnership'!46:46)","v":0},{"$f":"LOOKUP(AR2,'Inputs - Partnership'!44:44,'Inputs - Partnership'!46:46)","v":0},{"$f":"LOOKUP(AS2,'Inputs - Partnership'!44:44,'Inputs - Partnership'!46:46)","v":0},{"$f":"LOOKUP(AT2,'Inputs - Partnership'!44:44,'Inputs - Partnership'!46:46)","v":0},{"$f":"LOOKUP(AU2,'Inputs - Partnership'!44:44,'Inputs - Partnership'!46:46)","v":0},{"$f":"LOOKUP(AV2,'Inputs - Partnership'!44:44,'Inputs - Partnership'!46:46)","v":0},{"$f":"LOOKUP(AW2,'Inputs - Partnership'!44:44,'Inputs - Partnership'!46:46)","v":0}]
[]
[null,null,null,"S-Curve Quarter",null,{"$f":"_xlfn.FORMULATEXT(H16)","v":"=SUMIF(6:6,H6,14:14)*H5"},null,{"$f":"SUMIF(6:6,H6,14:14)*H5","v":0},{"$f":"SUMIF(6:6,I6,14:14)*I5","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0.21000000000000002,0,0,0.28999999999999998,0,0,0.2,0,0,0.30000000000000004,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]

{"sheet":"Development Fee","index":14,"n_rows":39,"n_cols":44,"rows_kept":39,"cut":false,"hidden":false,"merged":[]}
[]
[null,null,null,"Develpoment Cost",null,{"$f":"'Partnership Pre-tax Cash Flow'!H113","v":0}]
[null,null,null,"Development Fee",null,{"$f":"'Partnership Income and ITC'!I38","v":73237.5}]
[]
[null,null,null,null,null,null,"Value","Exp Value"]
[null,null,null,"P Success",null,0.25,{"$f":"F3","v":73237.5},{"$f":"F6*G6","v":18309.375}]
[null,null,null,"P Failure",null,{"$f":"1-F6","v":0.75},0,{"$f":"F7*G7","v":0}]
[]
[null,null,null,"Total",null,null,null,{"$f":"H6+H7","v":18309.375}]
[null,null,null,"Less Dev",null,null,null,{"$f":"-F2","v":0}]
[null,null,null,"Net Value",null,null,null,{"$f":"SUM(H9:H10)","v":18309.375}]
[]
[null,null,null,null,null,null,1,2,3,4,5]
[null,null,null,"Outflow",{"$f":"SUM(F14:XFD14)","v":0},null,{"$f":"F2","v":0},{"$f":"$G$14","v":0},0,0,0]
[null,null,null,"Inflow",{"$f":"SUM(F15:XFD15)","v":73237.5},null,{"$f":"F3","v":73237.5}]
[]
[null,null,null,"Ratio",null,null,{"$f":"G15/G14","v":{"$error":"#DIV/0!"}}]
[null,null,null,"!/Prob",null,null,{"$f":"1/F6","v":4}]
[]
[]
[null,null,"Valuation - Development"]
[null,null,null,null,null,null,null,true]
[null,null,null,"Cash flow",null,null,{"$f":"-F2","v":0},{"$f":"F3*H22","v":73237.5}]
[null,null,null,"IRR",{"$f":"IRR(G23:H23)","v":{"$error":"#NUM!"}}]
[]
[null,null,"Valuation - Operations",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]
[null,null,null,null,null,null,{"$f":"G23","v":0},{"$f":"-H23","v":-73237.5},{"$f":"-'Partnership Pre-tax Cash Flow'!H121","v":-292950},30000,{"$f":"J27","v":30000},{"$f":"K27","v":30000},30000,30000,30000,30000,30000,30000,30000,30000,30000,30000,30000,30000,30000,30000,30000,30000,30000,30000,30000,30000,30000,30000,30000,30000,30000,30000,30000,30000,30000,30000,30000,30000]
[]
[null,null,null,"Project IRR",null,null,{"$f":"IRR(G27:Y27)","v":3.2905456266572264E-2}]
[]
[null,null,null,"Disc Rate",null,null,0.05]
[]
[null,null,null,"Value",null,null,{"$f":"NPV($G$31,H27:AR27)","v":110092.02157682841},{"$f":"NPV($G$31,I27:AS27)","v":188834.12265566984},491225.82878845336,485787.12022787606,480076.47623926989,474080.30005123338,467784.31505379506,461173.53080648481,454232.2073468091,446943.8177141496,439291.0085998571,431255.55902985,422818.33698134252,413959.25383040967,404657.21652193018,394890.07734802668,384634.58121542801,373866.31027619942,362559.62579000939,350687.60707950988,338221.9874334854,325133.08680515969,311389.74114541768,296959.22820268857,281807.18961282301,265897.54909346416,249192.42654813742,231652.04787554429,213234.65026932152,193896.38278278764,173591.20192192702,152270.76201802338,129884.30011892456,106378.5151248708,81697.440881114337,55782.312925170059,28571.428571428569,0]
[]
[null,null,null,"Sell in 3",null,null,{"$f":"G27","v":0},{"$f":"H27","v":-73237.5},-292950,30000,30000,30000]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"L33","v":474080.30005123338}]
[null,null,null,null,null,null,{"$f":"SUM(G35:G36)","v":0},{"$f":"SUM(H35:H36)","v":-73237.5},-292950,30000,30000,504080.30005123338]
[]
[null,null,null,"IRR",null,null,{"$f":"IRR(G37:L37)","v":0.15305373923713339}]

{"sheet":"Timing","index":15,"n_rows":53,"n_cols":183,"rows_kept":53,"cut":false,"hidden":false,"merged":[]}
["TIMING"]
[null,null,"Start of Period",null,null,null,null,null,null,null,{"$f":"F4","v":"2020-01-01"},{"$f":"EDATE(K2,3)","v":"2020-04-01"},"2020-07-01","2020-10-01","2021-01-01","2021-04-01","2021-07-01","2021-10-01","2022-01-01","2022-04-01","2022-07-01","2022-10-01","2023-01-01","2023-04-01","2023-07-01","2023-10-01","2024-01-01","2024-04-01","2024-07-01","2024-10-01","2025-01-01","2025-04-01","2025-07-01","2025-10-01","2026-01-01","2026-04-01","2026-07-01","2026-10-01","2027-01-01","2027-04-01","2027-07-01","2027-10-01","2028-01-01",{"$f":"EDATE(AQ2,3)","v":"2028-04-01"},"2028-07-01","2028-10-01","2029-01-01","2029-04-01","2029-07-01","2029-10-01","2030-01-01","2030-04-01","2030-07-01","2030-10-01","2031-01-01","2031-04-01","2031-07-01","2031-10-01","2032-01-01","2032-04-01","2032-07-01","2032-10-01","2033-01-01","2033-04-01","2033-07-01","2033-10-01","2034-01-01","2034-04-01","2034-07-01","2034-10-01","2035-01-01","2035-04-01","2035-07-01","2035-10-01","2036-01-01",{"$f":"EDATE(BW2,3)","v":"2036-04-01"},"2036-07-01","2036-10-01","2037-01-01","2037-04-01","2037-07-01","2037-10-01","2038-01-01","2038-04-01","2038-07-01","2038-10-01","2039-01-01","2039-04-01","2039-07-01","2039-10-01","2040-01-01","2040-04-01","2040-07-01","2040-10-01","2041-01-01","2041-04-01","2041-07-01","2041-10-01","2042-01-01","2042-04-01","2042-07-01","2042-10-01","2043-01-01","2043-04-01","2043-07-01","2043-10-01","2044-01-01",{"$f":"EDATE(DC2,3)","v":"2044-04-01"},"2044-07-01","2044-10-01","2045-01-01","2045-04-01","2045-07-01","2045-10-01","2046-01-01","2046-04-01","2046-07-01","2046-10-01","2047-01-01","2047-04-01","2047-07-01","2047-10-01","2048-01-01","2048-04-01","2048-07-01","2048-10-01","2049-01-01","2049-04-01","2049-07-01","2049-10-01","2050-01-01","2050-04-01","2050-07-01","2050-10-01","2051-01-01","2051-04-01","2051-07-01","2051-10-01","2052-01-01",{"$f":"EDATE(EI2,3)","v":"2052-04-01"},"2052-07-01","2052-10-01","2053-01-01","2053-04-01","2053-07-01","2053-10-01","2054-01-01","2054-04-01","2054-07-01","2054-10-01","2055-01-01","2055-04-01","2055-07-01","2055-10-01","2056-01-01","2056-04-01","2056-07-01","2056-10-01","2057-01-01","2057-04-01","2057-07-01","2057-10-01","2058-01-01","2058-04-01","2058-07-01","2058-10-01","2059-01-01","2059-04-01","2059-07-01","2059-10-01","2060-01-01",{"$f":"EDATE(FO2,3)","v":"2060-04-01"},"2060-07-01","2060-10-01","2061-01-01","2061-04-01","2061-07-01","2061-10-01","2062-01-01","2062-04-01","2062-07-01","2062-10-01","2063-01-01"]
[null,null,"End of Period",null,null,"Start","End",null,null,null,{"$f":"EDATE(K2,3)-1","v":"2020-03-31"},"2020-06-30","2020-09-30","2020-12-31","2021-03-31","2021-06-30","2021-09-30","2021-12-31","2022-03-31","2022-06-30","2022-09-30","2022-12-31","2023-03-31","2023-06-30","2023-09-30","2023-12-31","2024-03-31","2024-06-30","2024-09-30","2024-12-31","2025-03-31","2025-06-30","2025-09-30","2025-12-31","2026-03-31","2026-06-30","2026-09-30","2026-12-31","2027-03-31","2027-06-30","2027-09-30","2027-12-31",{"$f":"EDATE(AQ2,3)-1","v":"2028-03-31"},"2028-06-30","2028-09-30","2028-12-31","2029-03-31","2029-06-30","2029-09-30","2029-12-31","2030-03-31","2030-06-30","2030-09-30","2030-12-31","2031-03-31","2031-06-30","2031-09-30","2031-12-31","2032-03-31","2032-06-30","2032-09-30","2032-12-31","2033-03-31","2033-06-30","2033-09-30","2033-12-31","2034-03-31","2034-06-30","2034-09-30","2034-12-31","2035-03-31","2035-06-30","2035-09-30","2035-12-31",{"$f":"EDATE(BW2,3)-1","v":"2036-03-31"},"2036-06-30","2036-09-30","2036-12-31","2037-03-31","2037-06-30","2037-09-30","2037-12-31","2038-03-31","2038-06-30","2038-09-30","2038-12-31","2039-03-31","2039-06-30","2039-09-30","2039-12-31","2040-03-31","2040-06-30","2040-09-30","2040-12-31","2041-03-31","2041-06-30","2041-09-30","2041-12-31","2042-03-31","2042-06-30","2042-09-30","2042-12-31","2043-03-31","2043-06-30","2043-09-30","2043-12-31",{"$f":"EDATE(DC2,3)-1","v":"2044-03-31"},"2044-06-30","2044-09-30","2044-12-31","2045-03-31","2045-06-30","2045-09-30","2045-12-31","2046-03-31","2046-06-30","2046-09-30","2046-12-31","2047-03-31","2047-06-30","2047-09-30","2047-12-31","2048-03-31","2048-06-30","2048-09-30","2048-12-31","2049-03-31","2049-06-30","2049-09-30","2049-12-31","2050-03-31","2050-06-30","2050-09-30","2050-12-31","2051-03-31","2051-06-30","2051-09-30","2051-12-31",{"$f":"EDATE(EI2,3)-1","v":"2052-03-31"},"2052-06-30","2052-09-30","2052-12-31","2053-03-31","2053-06-30","2053-09-30","2053-12-31","2054-03-31","2054-06-30","2054-09-30","2054-12-31","2055-03-31","2055-06-30","2055-09-30","2055-12-31","2056-03-31","2056-06-30","2056-09-30","2056-12-31","2057-03-31","2057-06-30","2057-09-30","2057-12-31","2058-03-31","2058-06-30","2058-09-30","2058-12-31","2059-03-31","2059-06-30","2059-09-30","2059-12-31",{"$f":"EDATE(FO2,3)-1","v":"2060-03-31"},"2060-06-30","2060-09-30","2060-12-31","2061-03-31","2061-06-30","2061-09-30","2061-12-31","2062-03-31","2062-06-30","2062-09-30","2062-12-31","2063-03-31"]
[null,null,"Development Phase",null,null,{"$f":"'Inputs - Partnership'!E7","v":"2020-01-01"},{"$f":"'Inputs - Partnership'!E11","v":"2020-12-31"},null,null,null,{"$f":"IF(AND(K$2>=$F4,K$2<=$G4),1,0)","v":1},1,1,1,0,0,0,0,0,0,{"$f":"IF(AND(U$2>=$F4,U$2<=$G4),1,0)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(AE$2>=$F4,AE$2<=$G4),1,0)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(AO$2>=$F4,AO$2<=$G4),1,0)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(AY$2>=$F4,AY$2<=$G4),1,0)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(BI$2>=$F4,BI$2<=$G4),1,0)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(BS$2>=$F4,BS$2<=$G4),1,0)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(CC$2>=$F4,CC$2<=$G4),1,0)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(CM$2>=$F4,CM$2<=$G4),1,0)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(CW$2>=$F4,CW$2<=$G4),1,0)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(DG$2>=$F4,DG$2<=$G4),1,0)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(DQ$2>=$F4,DQ$2<=$G4),1,0)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(EA$2>=$F4,EA$2<=$G4),1,0)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(EK$2>=$F4,EK$2<=$G4),1,0)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(EU$2>=$F4,EU$2<=$G4),1,0)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(FE$2>=$F4,FE$2<=$G4),1,0)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(FO$2>=$F4,FO$2<=$G4),1,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Construction Phase",null,null,{"$f":"'Inputs - Partnership'!E12","v":"2021-01-01"},{"$f":"'Inputs - Partnership'!E14","v":"2021-12-31"},null,null,null,0,0,0,0,1,1,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Operating Phase",null,null,{"$f":"'Inputs - Partnership'!E15","v":"2022-01-01"},{"$f":"'Inputs - Partnership'!E17","v":"2056-12-31"},null,null,null,0,0,0,0,0,0,0,0,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Counters for call-ups"]
[null,null,"Calendar year",null,null,null,null,null,null,null,{"$f":"YEAR(K3)","v":2020},2020,2020,2020,2021,2021,2021,2021,2022,2022,2022,2022,2023,2023,2023,2023,2024,2024,2024,2024,2025,2025,2025,2025,2026,2026,2026,2026,2027,2027,2027,2027,{"$f":"YEAR(AQ3)","v":2028},2028,2028,2028,2029,2029,2029,2029,2030,2030,2030,2030,2031,2031,2031,2031,2032,2032,2032,2032,2033,2033,2033,2033,2034,2034,2034,2034,2035,2035,2035,2035,{"$f":"YEAR(BW3)","v":2036},2036,2036,2036,2037,2037,2037,2037,2038,2038,2038,2038,2039,2039,2039,2039,2040,2040,2040,2040,2041,2041,2041,2041,2042,2042,2042,2042,2043,2043,2043,2043,{"$f":"YEAR(DC3)","v":2044},2044,2044,2044,2045,2045,2045,2045,2046,2046,2046,2046,2047,2047,2047,2047,2048,2048,2048,2048,2049,2049,2049,2049,2050,2050,2050,2050,2051,2051,2051,2051,{"$f":"YEAR(EI3)","v":2052},2052,2052,2052,2053,2053,2053,2053,2054,2054,2054,2054,2055,2055,2055,2055,2056,2056,2056,2056,2057,2057,2057,2057,2058,2058,2058,2058,2059,2059,2059,2059,{"$f":"YEAR(FO3)","v":2060},2060,2060,2060,2061,2061,2061,2061,2062,2062,2062,2062,2063]
[null,null,"Days in period",null,null,null,null,null,null,null,{"$f":"K3-K2+1","v":91},91,92,92,90,91,92,92,90,91,92,92,90,91,92,92,91,91,92,92,90,91,92,92,90,91,92,92,90,91,92,92,{"$f":"AQ3-AQ2+1","v":91},91,92,92,90,91,92,92,90,91,92,92,90,91,92,92,91,91,92,92,90,91,92,92,90,91,92,92,90,91,92,92,{"$f":"BW3-BW2+1","v":91},91,92,92,90,91,92,92,90,91,92,92,90,91,92,92,91,91,92,92,90,91,92,92,90,91,92,92,90,91,92,92,{"$f":"DC3-DC2+1","v":91},91,92,92,90,91,92,92,90,91,92,92,90,91,92,92,91,91,92,92,90,91,92,92,90,91,92,92,90,91,92,92,{"$f":"EI3-EI2+1","v":91},91,92,92,90,91,92,92,90,91,92,92,90,91,92,92,91,91,92,92,90,91,92,92,90,91,92,92,90,91,92,92,{"$f":"FO3-FO2+1","v":91},91,92,92,90,91,92,92,90,91,92,92,90]
[null,null,"Construction quarter",null,null,null,null,null,null,null,{"$f":"(J11+1)*K5","v":0},0,0,0,1,2,3,4,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(AP11+1)*AQ5","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(BV11+1)*BW5","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(DB11+1)*DC5","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(EH11+1)*EI5","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(FN11+1)*FO5","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Operations quarter",null,null,null,null,null,null,null,{"$f":"(J12+1)*K6","v":0},0,0,0,0,0,0,0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,{"$f":"(AP12+1)*AQ6","v":25},26,27,28,29,30,31,32,33,34,35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,50,51,52,53,54,55,56,{"$f":"(BV12+1)*BW6","v":57},58,59,60,61,62,63,64,65,66,67,68,69,70,71,72,73,74,75,76,77,78,79,80,81,82,83,84,85,86,87,88,{"$f":"(DB12+1)*DC6","v":89},90,91,92,93,94,95,96,97,98,99,100,101,102,103,104,105,106,107,108,109,110,111,112,113,114,115,116,117,118,119,120,{"$f":"(EH12+1)*EI6","v":121},122,123,124,125,126,127,128,129,130,131,132,133,134,135,136,137,138,139,140,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(FN12+1)*FO6","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Operations year",null,null,null,null,null,null,null,{"$f":"ROUNDUP(K12/4,0)","v":0},0,0,0,0,0,0,0,1,1,1,1,2,2,2,2,3,3,3,3,4,4,4,4,5,5,5,5,6,6,6,6,{"$f":"ROUNDUP(AQ12/4,0)","v":7},7,7,7,8,8,8,8,9,9,9,9,10,10,10,10,11,11,11,11,12,12,12,12,13,13,13,13,14,14,14,14,{"$f":"ROUNDUP(BW12/4,0)","v":15},15,15,15,16,16,16,16,17,17,17,17,18,18,18,18,19,19,19,19,20,20,20,20,21,21,21,21,22,22,22,22,{"$f":"ROUNDUP(DC12/4,0)","v":23},23,23,23,24,24,24,24,25,25,25,25,26,26,26,26,27,27,27,27,28,28,28,28,29,29,29,29,30,30,30,30,{"$f":"ROUNDUP(EI12/4,0)","v":31},31,31,31,32,32,32,32,33,33,33,33,34,34,34,34,35,35,35,35,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUNDUP(FO12/4,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Escalation counter",null,null,null,null,null,null,null,{"$f":"IF(K13=0,0,K13-1)","v":0},0,0,0,0,0,0,0,0,0,0,0,1,1,1,1,2,2,2,2,3,3,3,3,4,4,4,4,5,5,5,5,{"$f":"IF(AQ13=0,0,AQ13-1)","v":6},6,6,6,7,7,7,7,8,8,8,8,9,9,9,9,10,10,10,10,11,11,11,11,12,12,12,12,13,13,13,13,{"$f":"IF(BW13=0,0,BW13-1)","v":14},14,14,14,15,15,15,15,16,16,16,16,17,17,17,17,18,18,18,18,19,19,19,19,20,20,20,20,21,21,21,21,{"$f":"IF(DC13=0,0,DC13-1)","v":22},22,22,22,23,23,23,23,24,24,24,24,25,25,25,25,26,26,26,26,27,27,27,27,28,28,28,28,29,29,29,29,{"$f":"IF(EI13=0,0,EI13-1)","v":30},30,30,30,31,31,31,31,32,32,32,32,33,33,33,33,34,34,34,34,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(FO13=0,0,FO13-1)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Tax equity"]
[]
[null,null,"Equity flip"]
[null,null,"Income/(loss) allocation pre-flip",null,null,{"$f":"F6","v":"2022-01-01"},{"$f":"'Inputs - Financing'!F12","v":"2026-12-31"},null,null,null,{"$f":"IF(AND(K$2>=$F19,K$3<=$G19),1,0)","v":0},{"$f":"IF(AND(L$2>=$F19,L$3<=$G19),1,0)","v":0},0,0,0,0,0,0,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(BX$2>=$F19,BX$3<=$G19),1,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(EJ$2>=$F19,EJ$3<=$G19),1,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Income/(loss) allocation post-flip",null,null,{"$f":"'Inputs - Financing'!F13","v":"2027-01-01"},{"$f":"'Inputs - Financing'!F14","v":"2056-12-31"},null,null,null,{"$f":"IF(AND(K$2>=$F20,K$3<=$G20),1,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Income/losses/ITC split",null,null,"Pre-flip","Post-flip"]
[null,null,"Tax Equity partner ",null,null,{"$f":"'Inputs - Financing'!F20","v":0.99},{"$f":"'Inputs - Financing'!F21","v":0.05},null,null,null,{"$f":"$F23*K$19+$G23*K$20","v":0},{"$f":"$F23*L$19+$G23*L$20","v":0},0,0,0,0,0,0,0.99,0.99,0.99,0.99,0.99,0.99,0.99,0.99,0.99,0.99,0.99,0.99,0.99,0.99,0.99,0.99,0.99,0.99,0.99,0.99,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,{"$f":"$F23*BX$19+$G23*BX$20","v":0.05},0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,{"$f":"$F23*EJ$19+$G23*EJ$20","v":0.05},0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Sponsor partner ",null,null,{"$f":"'Inputs - Financing'!F23","v":0},{"$f":"'Inputs - Financing'!F24","v":0},null,null,null,{"$f":"$F24*K$19+$G24*K$20","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Total",null,null,null,null,null,null,null,{"$f":"SUM(K23:K24)","v":0},{"$f":"SUM(L23:L24)","v":0},0,0,0,0,0,0,0.99,0.99,0.99,0.99,0.99,0.99,0.99,0.99,0.99,0.99,0.99,0.99,0.99,0.99,0.99,0.99,0.99,0.99,0.99,0.99,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,{"$f":"SUM(BX23:BX24)","v":0.05},0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,{"$f":"SUM(EJ23:EJ24)","v":0.05},0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Cash split"]
[null,null,"Tax Equity partner's preferred yield - pre-flip",null,null,null,{"$f":"'Inputs - Financing'!F27","v":0},null,null,null,{"$f":"((1+$G28)^(K$10/360)-1)*MAX(K$4:K$6)","v":0},{"$f":"((1+$G28)^(L$10/360)-1)*MAX(L$4:L$6)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"((1+$G28)^(BX$10/360)-1)*MAX(BX$4:BX$6)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"((1+$G28)^(EJ$10/360)-1)*MAX(EJ$4:EJ$6)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tax Equity partner's preferred yield - post-flip",null,null,null,{"$f":"'Inputs - Financing'!F28","v":0.05},null,null,null,{"$f":"((1+$G29)^(K$10/360)-1)*MAX(K$4:K$6)","v":1.240943519417903E-2},1.240943519417903E-2,1.2546654555156023E-2,1.2546654555156023E-2,1.2272234429039353E-2,1.240943519417903E-2,1.2546654555156023E-2,1.2546654555156023E-2,1.2272234429039353E-2,1.240943519417903E-2,1.2546654555156023E-2,1.2546654555156023E-2,1.2272234429039353E-2,1.240943519417903E-2,1.2546654555156023E-2,1.2546654555156023E-2,1.240943519417903E-2,1.240943519417903E-2,1.2546654555156023E-2,1.2546654555156023E-2,1.2272234429039353E-2,1.240943519417903E-2,1.2546654555156023E-2,1.2546654555156023E-2,1.2272234429039353E-2,1.240943519417903E-2,1.2546654555156023E-2,1.2546654555156023E-2,1.2272234429039353E-2,1.240943519417903E-2,1.2546654555156023E-2,1.2546654555156023E-2,1.240943519417903E-2,1.240943519417903E-2,1.2546654555156023E-2,1.2546654555156023E-2,1.2272234429039353E-2,1.240943519417903E-2,1.2546654555156023E-2,1.2546654555156023E-2,1.2272234429039353E-2,1.240943519417903E-2,1.2546654555156023E-2,1.2546654555156023E-2,1.2272234429039353E-2,1.240943519417903E-2,1.2546654555156023E-2,1.2546654555156023E-2,1.240943519417903E-2,1.240943519417903E-2,1.2546654555156023E-2,1.2546654555156023E-2,1.2272234429039353E-2,1.240943519417903E-2,1.2546654555156023E-2,1.2546654555156023E-2,1.2272234429039353E-2,1.240943519417903E-2,1.2546654555156023E-2,1.2546654555156023E-2,1.2272234429039353E-2,1.240943519417903E-2,1.2546654555156023E-2,1.2546654555156023E-2,1.240943519417903E-2,1.240943519417903E-2,1.2546654555156023E-2,1.2546654555156023E-2,1.2272234429039353E-2,1.240943519417903E-2,1.2546654555156023E-2,1.2546654555156023E-2,1.2272234429039353E-2,1.240943519417903E-2,1.2546654555156023E-2,1.2546654555156023E-2,1.2272234429039353E-2,1.240943519417903E-2,1.2546654555156023E-2,1.2546654555156023E-2,1.240943519417903E-2,1.240943519417903E-2,1.2546654555156023E-2,1.2546654555156023E-2,1.2272234429039353E-2,1.240943519417903E-2,1.2546654555156023E-2,1.2546654555156023E-2,1.2272234429039353E-2,1.240943519417903E-2,1.2546654555156023E-2,1.2546654555156023E-2,1.2272234429039353E-2,1.240943519417903E-2,1.2546654555156023E-2,1.2546654555156023E-2,1.240943519417903E-2,1.240943519417903E-2,1.2546654555156023E-2,1.2546654555156023E-2,1.2272234429039353E-2,1.240943519417903E-2,1.2546654555156023E-2,1.2546654555156023E-2,1.2272234429039353E-2,1.240943519417903E-2,1.2546654555156023E-2,1.2546654555156023E-2,1.2272234429039353E-2,1.240943519417903E-2,1.2546654555156023E-2,1.2546654555156023E-2,1.240943519417903E-2,1.240943519417903E-2,1.2546654555156023E-2,1.2546654555156023E-2,1.2272234429039353E-2,1.240943519417903E-2,1.2546654555156023E-2,1.2546654555156023E-2,1.2272234429039353E-2,1.240943519417903E-2,1.2546654555156023E-2,1.2546654555156023E-2,1.2272234429039353E-2,1.240943519417903E-2,1.2546654555156023E-2,1.2546654555156023E-2,1.240943519417903E-2,1.240943519417903E-2,1.2546654555156023E-2,1.2546654555156023E-2,1.2272234429039353E-2,1.240943519417903E-2,1.2546654555156023E-2,1.2546654555156023E-2,1.2272234429039353E-2,1.240943519417903E-2,1.2546654555156023E-2,1.2546654555156023E-2,1.2272234429039353E-2,1.240943519417903E-2,1.2546654555156023E-2,1.2546654555156023E-2,1.240943519417903E-2,1.240943519417903E-2,1.2546654555156023E-2,1.2546654555156023E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Total",null,null,null,null,null,null,null,{"$f":"SUM(K28:K29)","v":1.240943519417903E-2},{"$f":"SUM(L28:L29)","v":1.240943519417903E-2},1.2546654555156023E-2,1.2546654555156023E-2,1.2272234429039353E-2,1.240943519417903E-2,1.2546654555156023E-2,1.2546654555156023E-2,1.2272234429039353E-2,1.240943519417903E-2,1.2546654555156023E-2,1.2546654555156023E-2,1.2272234429039353E-2,1.240943519417903E-2,1.2546654555156023E-2,1.2546654555156023E-2,1.240943519417903E-2,1.240943519417903E-2,1.2546654555156023E-2,1.2546654555156023E-2,1.2272234429039353E-2,1.240943519417903E-2,1.2546654555156023E-2,1.2546654555156023E-2,1.2272234429039353E-2,1.240943519417903E-2,1.2546654555156023E-2,1.2546654555156023E-2,1.2272234429039353E-2,1.240943519417903E-2,1.2546654555156023E-2,1.2546654555156023E-2,1.240943519417903E-2,1.240943519417903E-2,1.2546654555156023E-2,1.2546654555156023E-2,1.2272234429039353E-2,1.240943519417903E-2,1.2546654555156023E-2,1.2546654555156023E-2,1.2272234429039353E-2,1.240943519417903E-2,1.2546654555156023E-2,1.2546654555156023E-2,1.2272234429039353E-2,1.240943519417903E-2,1.2546654555156023E-2,1.2546654555156023E-2,1.240943519417903E-2,1.240943519417903E-2,1.2546654555156023E-2,1.2546654555156023E-2,1.2272234429039353E-2,1.240943519417903E-2,1.2546654555156023E-2,1.2546654555156023E-2,1.2272234429039353E-2,1.240943519417903E-2,1.2546654555156023E-2,1.2546654555156023E-2,1.2272234429039353E-2,1.240943519417903E-2,1.2546654555156023E-2,1.2546654555156023E-2,1.240943519417903E-2,{"$f":"SUM(BX28:BX29)","v":1.240943519417903E-2},1.2546654555156023E-2,1.2546654555156023E-2,1.2272234429039353E-2,1.240943519417903E-2,1.2546654555156023E-2,1.2546654555156023E-2,1.2272234429039353E-2,1.240943519417903E-2,1.2546654555156023E-2,1.2546654555156023E-2,1.2272234429039353E-2,1.240943519417903E-2,1.2546654555156023E-2,1.2546654555156023E-2,1.240943519417903E-2,1.240943519417903E-2,1.2546654555156023E-2,1.2546654555156023E-2,1.2272234429039353E-2,1.240943519417903E-2,1.2546654555156023E-2,1.2546654555156023E-2,1.2272234429039353E-2,1.240943519417903E-2,1.2546654555156023E-2,1.2546654555156023E-2,1.2272234429039353E-2,1.240943519417903E-2,1.2546654555156023E-2,1.2546654555156023E-2,1.240943519417903E-2,1.240943519417903E-2,1.2546654555156023E-2,1.2546654555156023E-2,1.2272234429039353E-2,1.240943519417903E-2,1.2546654555156023E-2,1.2546654555156023E-2,1.2272234429039353E-2,1.240943519417903E-2,1.2546654555156023E-2,1.2546654555156023E-2,1.2272234429039353E-2,1.240943519417903E-2,1.2546654555156023E-2,1.2546654555156023E-2,1.240943519417903E-2,1.240943519417903E-2,1.2546654555156023E-2,1.2546654555156023E-2,1.2272234429039353E-2,1.240943519417903E-2,1.2546654555156023E-2,1.2546654555156023E-2,1.2272234429039353E-2,1.240943519417903E-2,1.2546654555156023E-2,1.2546654555156023E-2,1.2272234429039353E-2,1.240943519417903E-2,1.2546654555156023E-2,1.2546654555156023E-2,1.240943519417903E-2,{"$f":"SUM(EJ28:EJ29)","v":1.240943519417903E-2},1.2546654555156023E-2,1.2546654555156023E-2,1.2272234429039353E-2,1.240943519417903E-2,1.2546654555156023E-2,1.2546654555156023E-2,1.2272234429039353E-2,1.240943519417903E-2,1.2546654555156023E-2,1.2546654555156023E-2,1.2272234429039353E-2,1.240943519417903E-2,1.2546654555156023E-2,1.2546654555156023E-2,1.240943519417903E-2,1.240943519417903E-2,1.2546654555156023E-2,1.2546654555156023E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Pre-flip"]
[null,null,"Fixed pre-flip period flag",null,null,null,{"$f":"Op_start","v":"2022-01-01"},null,null,null,{"$f":"AND(K2>=$G$33,K2<=$G$34)*1","v":0},{"$f":"AND(L2>=$G$33,L2<=$G$34)*1","v":0},0,0,0,0,0,0,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AND(BX2>=$G$33,BX2<=$G$34)*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AND(EJ2>=$G$33,EJ2<=$G$34)*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Fixed post-flip flag",null,null,"Flip date",{"$f":"'Inputs - Financing'!F12","v":"2026-12-31"},null,null,null,{"$f":"K6-K33","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,1,1,1,{"$f":"AQ6-AQ33","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"BW6-BW33","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"DC6-DC33","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"EI6-EI33","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"FO6-FO33","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[]
[]
[]
[]
[]
[null,null,"Income/(loss) allocation pre-flip",null,null,{"$f":"F4","v":"2020-01-01"},{"$f":"'Inputs - Financing'!F12","v":"2026-12-31"},null,null,null,{"$f":"IF(AND(K$2>=$F42,K$3<=$G42),1,0)","v":1},{"$f":"IF(AND(L$2>=$F42,L$3<=$G42),1,0)","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(BX$2>=$F42,BX$3<=$G42),1,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(EJ$2>=$F42,EJ$3<=$G42),1,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Income/(loss) allocation post-flip",null,null,{"$f":"'Inputs - Financing'!F13","v":"2027-01-01"},{"$f":"'Inputs - Financing'!F14","v":"2056-12-31"},null,null,null,{"$f":"IF(AND(K$2>=$F43,K$3<=$G43),1,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Income/losses/ITC split",null,null,"Pre-flip","Post-flip"]
[null,null,"Tax Equity partner ",null,null,{"$f":"'Inputs - Financing'!F20","v":0.99},{"$f":"'Inputs - Financing'!F21","v":0.05},null,null,null,{"$f":"$F46*K$42+$G46*K$43","v":0.99},{"$f":"$F46*L$42+$G46*L$43","v":0.99},0.99,0.99,0.99,0.99,0.99,0.99,0.99,0.99,0.99,0.99,0.99,0.99,0.99,0.99,0.99,0.99,0.99,0.99,0.99,0.99,0.99,0.99,0.99,0.99,0.99,0.99,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,{"$f":"$F46*BX$42+$G46*BX$43","v":0.05},0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,{"$f":"$F46*EJ$42+$G46*EJ$43","v":0.05},0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Sponsor partner ",null,null,{"$f":"'Inputs - Financing'!F23","v":0},{"$f":"'Inputs - Financing'!F24","v":0},null,null,null,{"$f":"$F47*K$42+$G47*K$43","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Total",null,null,null,null,null,null,null,{"$f":"SUM(K46:K47)","v":0.99},{"$f":"SUM(L46:L47)","v":0.99},0.99,0.99,0.99,0.99,0.99,0.99,0.99,0.99,0.99,0.99,0.99,0.99,0.99,0.99,0.99,0.99,0.99,0.99,0.99,0.99,0.99,0.99,0.99,0.99,0.99,0.99,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,{"$f":"SUM(BX46:BX47)","v":0.05},0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,{"$f":"SUM(EJ46:EJ47)","v":0.05},0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[null,null,"Preferred yield for Tax Equity partner"]
[null,null,"Tax Equity partner's preferred yield - pre-flip",null,null,"Pref return",{"$f":"'Inputs - Financing'!F27","v":0},null,null,null,{"$f":"((1+$G52) ^ (K$10/360)-1) * MAX(K$4:K$6)","v":0},{"$f":"((1+$G52) ^ (L$10/360)-1) * MAX(L$4:L$6)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"((1+$G52) ^ (BX$10/360)-1) * MAX(BX$4:BX$6)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"((1+$G52) ^ (EJ$10/360)-1) * MAX(EJ$4:EJ$6)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tax Equity partner's preferred yield - post-flip",null,null,"EBITDA",{"$f":"'Inputs - Financing'!F28","v":0.05},null,null,null,{"$f":"((1+$G53) ^ (K$10/360)-1) * MAX(K$4:K$6)","v":1.240943519417903E-2},1.240943519417903E-2,1.2546654555156023E-2,1.2546654555156023E-2,1.2272234429039353E-2,1.240943519417903E-2,1.2546654555156023E-2,1.2546654555156023E-2,1.2272234429039353E-2,1.240943519417903E-2,1.2546654555156023E-2,1.2546654555156023E-2,1.2272234429039353E-2,1.240943519417903E-2,1.2546654555156023E-2,1.2546654555156023E-2,1.240943519417903E-2,1.240943519417903E-2,1.2546654555156023E-2,1.2546654555156023E-2,1.2272234429039353E-2,1.240943519417903E-2,1.2546654555156023E-2,1.2546654555156023E-2,1.2272234429039353E-2,1.240943519417903E-2,1.2546654555156023E-2,1.2546654555156023E-2,1.2272234429039353E-2,1.240943519417903E-2,1.2546654555156023E-2,1.2546654555156023E-2,1.240943519417903E-2,1.240943519417903E-2,1.2546654555156023E-2,1.2546654555156023E-2,1.2272234429039353E-2,1.240943519417903E-2,1.2546654555156023E-2,1.2546654555156023E-2,1.2272234429039353E-2,1.240943519417903E-2,1.2546654555156023E-2,1.2546654555156023E-2,1.2272234429039353E-2,1.240943519417903E-2,1.2546654555156023E-2,1.2546654555156023E-2,1.240943519417903E-2,1.240943519417903E-2,1.2546654555156023E-2,1.2546654555156023E-2,1.2272234429039353E-2,1.240943519417903E-2,1.2546654555156023E-2,1.2546654555156023E-2,1.2272234429039353E-2,1.240943519417903E-2,1.2546654555156023E-2,1.2546654555156023E-2,1.2272234429039353E-2,1.240943519417903E-2,1.2546654555156023E-2,1.2546654555156023E-2,1.240943519417903E-2,1.240943519417903E-2,1.2546654555156023E-2,1.2546654555156023E-2,1.2272234429039353E-2,1.240943519417903E-2,1.2546654555156023E-2,1.2546654555156023E-2,1.2272234429039353E-2,1.240943519417903E-2,1.2546654555156023E-2,1.2546654555156023E-2,1.2272234429039353E-2,1.240943519417903E-2,1.2546654555156023E-2,1.2546654555156023E-2,1.240943519417903E-2,1.240943519417903E-2,1.2546654555156023E-2,1.2546654555156023E-2,1.2272234429039353E-2,1.240943519417903E-2,1.2546654555156023E-2,1.2546654555156023E-2,1.2272234429039353E-2,1.240943519417903E-2,1.2546654555156023E-2,1.2546654555156023E-2,1.2272234429039353E-2,1.240943519417903E-2,1.2546654555156023E-2,1.2546654555156023E-2,1.240943519417903E-2,1.240943519417903E-2,1.2546654555156023E-2,1.2546654555156023E-2,1.2272234429039353E-2,1.240943519417903E-2,1.2546654555156023E-2,1.2546654555156023E-2,1.2272234429039353E-2,1.240943519417903E-2,1.2546654555156023E-2,1.2546654555156023E-2,1.2272234429039353E-2,1.240943519417903E-2,1.2546654555156023E-2,1.2546654555156023E-2,1.240943519417903E-2,1.240943519417903E-2,1.2546654555156023E-2,1.2546654555156023E-2,1.2272234429039353E-2,1.240943519417903E-2,1.2546654555156023E-2,1.2546654555156023E-2,1.2272234429039353E-2,1.240943519417903E-2,1.2546654555156023E-2,1.2546654555156023E-2,1.2272234429039353E-2,1.240943519417903E-2,1.2546654555156023E-2,1.2546654555156023E-2,1.240943519417903E-2,1.240943519417903E-2,1.2546654555156023E-2,1.2546654555156023E-2,1.2272234429039353E-2,1.240943519417903E-2,1.2546654555156023E-2,1.2546654555156023E-2,1.2272234429039353E-2,1.240943519417903E-2,1.2546654555156023E-2,1.2546654555156023E-2,1.2272234429039353E-2,1.240943519417903E-2,1.2546654555156023E-2,1.2546654555156023E-2,1.240943519417903E-2,1.240943519417903E-2,1.2546654555156023E-2,1.2546654555156023E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]

{"sheet":"Construction","index":16,"n_rows":96,"n_cols":179,"rows_kept":96,"cut":false,"hidden":true,"merged":[]}
["CONSTRUCTION"]
[null,null,"Start of Period",null,null,null,null,null,{"$f":"Timing!K2","v":"2020-01-01"},{"$f":"Timing!L2","v":"2020-04-01"},{"$f":"Timing!M2","v":"2020-07-01"},{"$f":"Timing!N2","v":"2020-10-01"},{"$f":"Timing!O2","v":"2021-01-01"},{"$f":"Timing!P2","v":"2021-04-01"},{"$f":"Timing!Q2","v":"2021-07-01"},{"$f":"Timing!R2","v":"2021-10-01"},{"$f":"Timing!S2","v":"2022-01-01"},{"$f":"Timing!T2","v":"2022-04-01"},{"$f":"Timing!U2","v":"2022-07-01"},{"$f":"Timing!V2","v":"2022-10-01"},{"$f":"Timing!W2","v":"2023-01-01"},{"$f":"Timing!X2","v":"2023-04-01"},{"$f":"Timing!Y2","v":"2023-07-01"},{"$f":"Timing!Z2","v":"2023-10-01"},{"$f":"Timing!AA2","v":"2024-01-01"},{"$f":"Timing!AB2","v":"2024-04-01"},{"$f":"Timing!AC2","v":"2024-07-01"},{"$f":"Timing!AD2","v":"2024-10-01"},{"$f":"Timing!AE2","v":"2025-01-01"},{"$f":"Timing!AF2","v":"2025-04-01"},{"$f":"Timing!AG2","v":"2025-07-01"},{"$f":"Timing!AH2","v":"2025-10-01"},{"$f":"Timing!AI2","v":"2026-01-01"},{"$f":"Timing!AJ2","v":"2026-04-01"},{"$f":"Timing!AK2","v":"2026-07-01"},{"$f":"Timing!AL2","v":"2026-10-01"},{"$f":"Timing!AM2","v":"2027-01-01"},{"$f":"Timing!AN2","v":"2027-04-01"},{"$f":"Timing!AO2","v":"2027-07-01"},{"$f":"Timing!AP2","v":"2027-10-01"},{"$f":"Timing!AQ2","v":"2028-01-01"},{"$f":"Timing!AR2","v":"2028-04-01"},{"$f":"Timing!AS2","v":"2028-07-01"},{"$f":"Timing!AT2","v":"2028-10-01"},{"$f":"Timing!AU2","v":"2029-01-01"},{"$f":"Timing!AV2","v":"2029-04-01"},{"$f":"Timing!AW2","v":"2029-07-01"},{"$f":"Timing!AX2","v":"2029-10-01"},{"$f":"Timing!AY2","v":"2030-01-01"},{"$f":"Timing!AZ2","v":"2030-04-01"},{"$f":"Timing!BA2","v":"2030-07-01"},{"$f":"Timing!BB2","v":"2030-10-01"},{"$f":"Timing!BC2","v":"2031-01-01"},{"$f":"Timing!BD2","v":"2031-04-01"},{"$f":"Timing!BE2","v":"2031-07-01"},{"$f":"Timing!BF2","v":"2031-10-01"},{"$f":"Timing!BG2","v":"2032-01-01"},{"$f":"Timing!BH2","v":"2032-04-01"},{"$f":"Timing!BI2","v":"2032-07-01"},{"$f":"Timing!BJ2","v":"2032-10-01"},{"$f":"Timing!BK2","v":"2033-01-01"},{"$f":"Timing!BL2","v":"2033-04-01"},{"$f":"Timing!BM2","v":"2033-07-01"},{"$f":"Timing!BN2","v":"2033-10-01"},{"$f":"Timing!BO2","v":"2034-01-01"},{"$f":"Timing!BP2","v":"2034-04-01"},{"$f":"Timing!BQ2","v":"2034-07-01"},{"$f":"Timing!BR2","v":"2034-10-01"},{"$f":"Timing!BS2","v":"2035-01-01"},{"$f":"Timing!BT2","v":"2035-04-01"},{"$f":"Timing!BU2","v":"2035-07-01"},{"$f":"Timing!BV2","v":"2035-10-01"},{"$f":"Timing!BW2","v":"2036-01-01"},{"$f":"Timing!BX2","v":"2036-04-01"},{"$f":"Timing!BY2","v":"2036-07-01"},{"$f":"Timing!BZ2","v":"2036-10-01"},{"$f":"Timing!CA2","v":"2037-01-01"},{"$f":"Timing!CB2","v":"2037-04-01"},{"$f":"Timing!CC2","v":"2037-07-01"},{"$f":"Timing!CD2","v":"2037-10-01"},{"$f":"Timing!CE2","v":"2038-01-01"},{"$f":"Timing!CF2","v":"2038-04-01"},{"$f":"Timing!CG2","v":"2038-07-01"},{"$f":"Timing!CH2","v":"2038-10-01"},{"$f":"Timing!CI2","v":"2039-01-01"},{"$f":"Timing!CJ2","v":"2039-04-01"},{"$f":"Timing!CK2","v":"2039-07-01"},{"$f":"Timing!CL2","v":"2039-10-01"},{"$f":"Timing!CM2","v":"2040-01-01"},{"$f":"Timing!CN2","v":"2040-04-01"},{"$f":"Timing!CO2","v":"2040-07-01"},{"$f":"Timing!CP2","v":"2040-10-01"},{"$f":"Timing!CQ2","v":"2041-01-01"},{"$f":"Timing!CR2","v":"2041-04-01"},{"$f":"Timing!CS2","v":"2041-07-01"},{"$f":"Timing!CT2","v":"2041-10-01"},{"$f":"Timing!CU2","v":"2042-01-01"},{"$f":"Timing!CV2","v":"2042-04-01"},{"$f":"Timing!CW2","v":"2042-07-01"},{"$f":"Timing!CX2","v":"2042-10-01"},{"$f":"Timing!CY2","v":"2043-01-01"},{"$f":"Timing!CZ2","v":"2043-04-01"},{"$f":"Timing!DA2","v":"2043-07-01"},{"$f":"Timing!DB2","v":"2043-10-01"},{"$f":"Timing!DC2","v":"2044-01-01"},{"$f":"Timing!DD2","v":"2044-04-01"},{"$f":"Timing!DE2","v":"2044-07-01"},{"$f":"Timing!DF2","v":"2044-10-01"},{"$f":"Timing!DG2","v":"2045-01-01"},{"$f":"Timing!DH2","v":"2045-04-01"},{"$f":"Timing!DI2","v":"2045-07-01"},{"$f":"Timing!DJ2","v":"2045-10-01"},{"$f":"Timing!DK2","v":"2046-01-01"},{"$f":"Timing!DL2","v":"2046-04-01"},{"$f":"Timing!DM2","v":"2046-07-01"},{"$f":"Timing!DN2","v":"2046-10-01"},{"$f":"Timing!DO2","v":"2047-01-01"},{"$f":"Timing!DP2","v":"2047-04-01"},{"$f":"Timing!DQ2","v":"2047-07-01"},{"$f":"Timing!DR2","v":"2047-10-01"},{"$f":"Timing!DS2","v":"2048-01-01"},{"$f":"Timing!DT2","v":"2048-04-01"},{"$f":"Timing!DU2","v":"2048-07-01"},{"$f":"Timing!DV2","v":"2048-10-01"},{"$f":"Timing!DW2","v":"2049-01-01"},{"$f":"Timing!DX2","v":"2049-04-01"},{"$f":"Timing!DY2","v":"2049-07-01"},{"$f":"Timing!DZ2","v":"2049-10-01"},{"$f":"Timing!EA2","v":"2050-01-01"},{"$f":"Timing!EB2","v":"2050-04-01"},{"$f":"Timing!EC2","v":"2050-07-01"},{"$f":"Timing!ED2","v":"2050-10-01"},{"$f":"Timing!EE2","v":"2051-01-01"},{"$f":"Timing!EF2","v":"2051-04-01"},{"$f":"Timing!EG2","v":"2051-07-01"},{"$f":"Timing!EH2","v":"2051-10-01"},{"$f":"Timing!EI2","v":"2052-01-01"},{"$f":"Timing!EJ2","v":"2052-04-01"},{"$f":"Timing!EK2","v":"2052-07-01"},{"$f":"Timing!EL2","v":"2052-10-01"},{"$f":"Timing!EM2","v":"2053-01-01"},{"$f":"Timing!EN2","v":"2053-04-01"},{"$f":"Timing!EO2","v":"2053-07-01"},{"$f":"Timing!EP2","v":"2053-10-01"},{"$f":"Timing!EQ2","v":"2054-01-01"},{"$f":"Timing!ER2","v":"2054-04-01"},{"$f":"Timing!ES2","v":"2054-07-01"},{"$f":"Timing!ET2","v":"2054-10-01"},{"$f":"Timing!EU2","v":"2055-01-01"},{"$f":"Timing!EV2","v":"2055-04-01"},{"$f":"Timing!EW2","v":"2055-07-01"},{"$f":"Timing!EX2","v":"2055-10-01"},{"$f":"Timing!EY2","v":"2056-01-01"},{"$f":"Timing!EZ2","v":"2056-04-01"},{"$f":"Timing!FA2","v":"2056-07-01"},{"$f":"Timing!FB2","v":"2056-10-01"},{"$f":"Timing!FC2","v":"2057-01-01"},{"$f":"Timing!FD2","v":"2057-04-01"},{"$f":"Timing!FE2","v":"2057-07-01"},{"$f":"Timing!FF2","v":"2057-10-01"},{"$f":"Timing!FG2","v":"2058-01-01"},{"$f":"Timing!FH2","v":"2058-04-01"},{"$f":"Timing!FI2","v":"2058-07-01"},{"$f":"Timing!FJ2","v":"2058-10-01"},{"$f":"Timing!FK2","v":"2059-01-01"},{"$f":"Timing!FL2","v":"2059-04-01"},{"$f":"Timing!FM2","v":"2059-07-01"},{"$f":"Timing!FN2","v":"2059-10-01"},{"$f":"Timing!FO2","v":"2060-01-01"},{"$f":"Timing!FP2","v":"2060-04-01"},{"$f":"Timing!FQ2","v":"2060-07-01"},{"$f":"Timing!FR2","v":"2060-10-01"},{"$f":"Timing!FS2","v":"2061-01-01"},{"$f":"Timing!FT2","v":"2061-04-01"},{"$f":"Timing!FU2","v":"2061-07-01"}]
[null,null,"End of Period",null,"Start","End",null,null,{"$f":"Timing!K3","v":"2020-03-31"},{"$f":"Timing!L3","v":"2020-06-30"},{"$f":"Timing!M3","v":"2020-09-30"},{"$f":"Timing!N3","v":"2020-12-31"},{"$f":"Timing!O3","v":"2021-03-31"},{"$f":"Timing!P3","v":"2021-06-30"},{"$f":"Timing!Q3","v":"2021-09-30"},{"$f":"Timing!R3","v":"2021-12-31"},{"$f":"Timing!S3","v":"2022-03-31"},{"$f":"Timing!T3","v":"2022-06-30"},{"$f":"Timing!U3","v":"2022-09-30"},{"$f":"Timing!V3","v":"2022-12-31"},{"$f":"Timing!W3","v":"2023-03-31"},{"$f":"Timing!X3","v":"2023-06-30"},{"$f":"Timing!Y3","v":"2023-09-30"},{"$f":"Timing!Z3","v":"2023-12-31"},{"$f":"Timing!AA3","v":"2024-03-31"},{"$f":"Timing!AB3","v":"2024-06-30"},{"$f":"Timing!AC3","v":"2024-09-30"},{"$f":"Timing!AD3","v":"2024-12-31"},{"$f":"Timing!AE3","v":"2025-03-31"},{"$f":"Timing!AF3","v":"2025-06-30"},{"$f":"Timing!AG3","v":"2025-09-30"},{"$f":"Timing!AH3","v":"2025-12-31"},{"$f":"Timing!AI3","v":"2026-03-31"},{"$f":"Timing!AJ3","v":"2026-06-30"},{"$f":"Timing!AK3","v":"2026-09-30"},{"$f":"Timing!AL3","v":"2026-12-31"},{"$f":"Timing!AM3","v":"2027-03-31"},{"$f":"Timing!AN3","v":"2027-06-30"},{"$f":"Timing!AO3","v":"2027-09-30"},{"$f":"Timing!AP3","v":"2027-12-31"},{"$f":"Timing!AQ3","v":"2028-03-31"},{"$f":"Timing!AR3","v":"2028-06-30"},{"$f":"Timing!AS3","v":"2028-09-30"},{"$f":"Timing!AT3","v":"2028-12-31"},{"$f":"Timing!AU3","v":"2029-03-31"},{"$f":"Timing!AV3","v":"2029-06-30"},{"$f":"Timing!AW3","v":"2029-09-30"},{"$f":"Timing!AX3","v":"2029-12-31"},{"$f":"Timing!AY3","v":"2030-03-31"},{"$f":"Timing!AZ3","v":"2030-06-30"},{"$f":"Timing!BA3","v":"2030-09-30"},{"$f":"Timing!BB3","v":"2030-12-31"},{"$f":"Timing!BC3","v":"2031-03-31"},{"$f":"Timing!BD3","v":"2031-06-30"},{"$f":"Timing!BE3","v":"2031-09-30"},{"$f":"Timing!BF3","v":"2031-12-31"},{"$f":"Timing!BG3","v":"2032-03-31"},{"$f":"Timing!BH3","v":"2032-06-30"},{"$f":"Timing!BI3","v":"2032-09-30"},{"$f":"Timing!BJ3","v":"2032-12-31"},{"$f":"Timing!BK3","v":"2033-03-31"},{"$f":"Timing!BL3","v":"2033-06-30"},{"$f":"Timing!BM3","v":"2033-09-30"},{"$f":"Timing!BN3","v":"2033-12-31"},{"$f":"Timing!BO3","v":"2034-03-31"},{"$f":"Timing!BP3","v":"2034-06-30"},{"$f":"Timing!BQ3","v":"2034-09-30"},{"$f":"Timing!BR3","v":"2034-12-31"},{"$f":"Timing!BS3","v":"2035-03-31"},{"$f":"Timing!BT3","v":"2035-06-30"},{"$f":"Timing!BU3","v":"2035-09-30"},{"$f":"Timing!BV3","v":"2035-12-31"},{"$f":"Timing!BW3","v":"2036-03-31"},{"$f":"Timing!BX3","v":"2036-06-30"},{"$f":"Timing!BY3","v":"2036-09-30"},{"$f":"Timing!BZ3","v":"2036-12-31"},{"$f":"Timing!CA3","v":"2037-03-31"},{"$f":"Timing!CB3","v":"2037-06-30"},{"$f":"Timing!CC3","v":"2037-09-30"},{"$f":"Timing!CD3","v":"2037-12-31"},{"$f":"Timing!CE3","v":"2038-03-31"},{"$f":"Timing!CF3","v":"2038-06-30"},{"$f":"Timing!CG3","v":"2038-09-30"},{"$f":"Timing!CH3","v":"2038-12-31"},{"$f":"Timing!CI3","v":"2039-03-31"},{"$f":"Timing!CJ3","v":"2039-06-30"},{"$f":"Timing!CK3","v":"2039-09-30"},{"$f":"Timing!CL3","v":"2039-12-31"},{"$f":"Timing!CM3","v":"2040-03-31"},{"$f":"Timing!CN3","v":"2040-06-30"},{"$f":"Timing!CO3","v":"2040-09-30"},{"$f":"Timing!CP3","v":"2040-12-31"},{"$f":"Timing!CQ3","v":"2041-03-31"},{"$f":"Timing!CR3","v":"2041-06-30"},{"$f":"Timing!CS3","v":"2041-09-30"},{"$f":"Timing!CT3","v":"2041-12-31"},{"$f":"Timing!CU3","v":"2042-03-31"},{"$f":"Timing!CV3","v":"2042-06-30"},{"$f":"Timing!CW3","v":"2042-09-30"},{"$f":"Timing!CX3","v":"2042-12-31"},{"$f":"Timing!CY3","v":"2043-03-31"},{"$f":"Timing!CZ3","v":"2043-06-30"},{"$f":"Timing!DA3","v":"2043-09-30"},{"$f":"Timing!DB3","v":"2043-12-31"},{"$f":"Timing!DC3","v":"2044-03-31"},{"$f":"Timing!DD3","v":"2044-06-30"},{"$f":"Timing!DE3","v":"2044-09-30"},{"$f":"Timing!DF3","v":"2044-12-31"},{"$f":"Timing!DG3","v":"2045-03-31"},{"$f":"Timing!DH3","v":"2045-06-30"},{"$f":"Timing!DI3","v":"2045-09-30"},{"$f":"Timing!DJ3","v":"2045-12-31"},{"$f":"Timing!DK3","v":"2046-03-31"},{"$f":"Timing!DL3","v":"2046-06-30"},{"$f":"Timing!DM3","v":"2046-09-30"},{"$f":"Timing!DN3","v":"2046-12-31"},{"$f":"Timing!DO3","v":"2047-03-31"},{"$f":"Timing!DP3","v":"2047-06-30"},{"$f":"Timing!DQ3","v":"2047-09-30"},{"$f":"Timing!DR3","v":"2047-12-31"},{"$f":"Timing!DS3","v":"2048-03-31"},{"$f":"Timing!DT3","v":"2048-06-30"},{"$f":"Timing!DU3","v":"2048-09-30"},{"$f":"Timing!DV3","v":"2048-12-31"},{"$f":"Timing!DW3","v":"2049-03-31"},{"$f":"Timing!DX3","v":"2049-06-30"},{"$f":"Timing!DY3","v":"2049-09-30"},{"$f":"Timing!DZ3","v":"2049-12-31"},{"$f":"Timing!EA3","v":"2050-03-31"},{"$f":"Timing!EB3","v":"2050-06-30"},{"$f":"Timing!EC3","v":"2050-09-30"},{"$f":"Timing!ED3","v":"2050-12-31"},{"$f":"Timing!EE3","v":"2051-03-31"},{"$f":"Timing!EF3","v":"2051-06-30"},{"$f":"Timing!EG3","v":"2051-09-30"},{"$f":"Timing!EH3","v":"2051-12-31"},{"$f":"Timing!EI3","v":"2052-03-31"},{"$f":"Timing!EJ3","v":"2052-06-30"},{"$f":"Timing!EK3","v":"2052-09-30"},{"$f":"Timing!EL3","v":"2052-12-31"},{"$f":"Timing!EM3","v":"2053-03-31"},{"$f":"Timing!EN3","v":"2053-06-30"},{"$f":"Timing!EO3","v":"2053-09-30"},{"$f":"Timing!EP3","v":"2053-12-31"},{"$f":"Timing!EQ3","v":"2054-03-31"},{"$f":"Timing!ER3","v":"2054-06-30"},{"$f":"Timing!ES3","v":"2054-09-30"},{"$f":"Timing!ET3","v":"2054-12-31"},{"$f":"Timing!EU3","v":"2055-03-31"},{"$f":"Timing!EV3","v":"2055-06-30"},{"$f":"Timing!EW3","v":"2055-09-30"},{"$f":"Timing!EX3","v":"2055-12-31"},{"$f":"Timing!EY3","v":"2056-03-31"},{"$f":"Timing!EZ3","v":"2056-06-30"},{"$f":"Timing!FA3","v":"2056-09-30"},{"$f":"Timing!FB3","v":"2056-12-31"},{"$f":"Timing!FC3","v":"2057-03-31"},{"$f":"Timing!FD3","v":"2057-06-30"},{"$f":"Timing!FE3","v":"2057-09-30"},{"$f":"Timing!FF3","v":"2057-12-31"},{"$f":"Timing!FG3","v":"2058-03-31"},{"$f":"Timing!FH3","v":"2058-06-30"},{"$f":"Timing!FI3","v":"2058-09-30"},{"$f":"Timing!FJ3","v":"2058-12-31"},{"$f":"Timing!FK3","v":"2059-03-31"},{"$f":"Timing!FL3","v":"2059-06-30"},{"$f":"Timing!FM3","v":"2059-09-30"},{"$f":"Timing!FN3","v":"2059-12-31"},{"$f":"Timing!FO3","v":"2060-03-31"},{"$f":"Timing!FP3","v":"2060-06-30"},{"$f":"Timing!FQ3","v":"2060-09-30"},{"$f":"Timing!FR3","v":"2060-12-31"},{"$f":"Timing!FS3","v":"2061-03-31"},{"$f":"Timing!FT3","v":"2061-06-30"},{"$f":"Timing!FU3","v":"2061-09-30"}]
[null,null,"Development Phase",null,{"$f":"Timing!F4","v":"2020-01-01"},{"$f":"Timing!G4","v":"2020-12-31"},null,null,{"$f":"IF(AND(I$2>=$E4,I$2<=$F4),1,0)","v":1},1,1,1,0,0,0,0,0,0,{"$f":"IF(AND(S$2>=$E4,S$2<=$F4),1,0)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(AC$2>=$E4,AC$2<=$F4),1,0)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(AM$2>=$E4,AM$2<=$F4),1,0)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(AW$2>=$E4,AW$2<=$F4),1,0)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(BG$2>=$E4,BG$2<=$F4),1,0)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(BQ$2>=$E4,BQ$2<=$F4),1,0)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(CA$2>=$E4,CA$2<=$F4),1,0)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(CK$2>=$E4,CK$2<=$F4),1,0)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(CU$2>=$E4,CU$2<=$F4),1,0)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(DE$2>=$E4,DE$2<=$F4),1,0)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(DO$2>=$E4,DO$2<=$F4),1,0)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(DY$2>=$E4,DY$2<=$F4),1,0)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(EI$2>=$E4,EI$2<=$F4),1,0)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(ES$2>=$E4,ES$2<=$F4),1,0)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(FC$2>=$E4,FC$2<=$F4),1,0)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(FM$2>=$E4,FM$2<=$F4),1,0)","v":0},0,0,0,0,0,0]
[null,null,"Construction Phase",null,{"$f":"Timing!F5","v":"2021-01-01"},{"$f":"Timing!G5","v":"2021-12-31"},null,null,0,0,0,0,1,1,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Operation Phase",null,{"$f":"Timing!F6","v":"2022-01-01"},{"$f":"Timing!G6","v":"2056-12-31"},null,null,0,0,0,0,0,0,0,0,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[null,null,"Calendar year",null,null,null,null,null,{"$f":"YEAR(I3)","v":2020},2020,2020,2020,2021,2021,2021,2021,2022,2022,2022,2022,2023,2023,2023,2023,2024,2024,2024,2024,2025,2025,2025,2025,2026,2026,2026,2026,2027,2027,2027,2027,{"$f":"YEAR(AO3)","v":2028},2028,2028,2028,2029,2029,2029,2029,2030,2030,2030,2030,2031,2031,2031,2031,2032,2032,2032,2032,2033,2033,2033,2033,2034,2034,2034,2034,2035,2035,2035,2035,{"$f":"YEAR(BU3)","v":2036},2036,2036,2036,2037,2037,2037,2037,2038,2038,2038,2038,2039,2039,2039,2039,2040,2040,2040,2040,2041,2041,2041,2041,2042,2042,2042,2042,2043,2043,2043,2043,{"$f":"YEAR(DA3)","v":2044},2044,2044,2044,2045,2045,2045,2045,2046,2046,2046,2046,2047,2047,2047,2047,2048,2048,2048,2048,2049,2049,2049,2049,2050,2050,2050,2050,2051,2051,2051,2051,{"$f":"YEAR(EG3)","v":2052},2052,2052,2052,2053,2053,2053,2053,2054,2054,2054,2054,2055,2055,2055,2055,2056,2056,2056,2056,2057,2057,2057,2057,2058,2058,2058,2058,2059,2059,2059,2059,{"$f":"YEAR(FM3)","v":2060},2060,2060,2060,2061,2061,2061]
[null,null,"Days in Quarter",null,null,null,null,null,{"$f":"I3-I2+1","v":91},91,92,92,90,91,92,92,90,91,92,92,90,91,92,92,91,91,92,92,90,91,92,92,90,91,92,92,90,91,92,92,{"$f":"AO3-AO2+1","v":91},91,92,92,90,91,92,92,90,91,92,92,90,91,92,92,91,91,92,92,90,91,92,92,90,91,92,92,90,91,92,92,{"$f":"BU3-BU2+1","v":91},91,92,92,90,91,92,92,90,91,92,92,90,91,92,92,91,91,92,92,90,91,92,92,90,91,92,92,90,91,92,92,{"$f":"DA3-DA2+1","v":91},91,92,92,90,91,92,92,90,91,92,92,90,91,92,92,91,91,92,92,90,91,92,92,90,91,92,92,90,91,92,92,{"$f":"EG3-EG2+1","v":91},91,92,92,90,91,92,92,90,91,92,92,90,91,92,92,91,91,92,92,90,91,92,92,90,91,92,92,90,91,92,92,{"$f":"FM3-FM2+1","v":91},91,92,92,90,91,92]
[null,null,"Construction Quarter",null,null,null,null,null,{"$f":"(H11+1)*I5","v":0},0,0,0,1,2,3,4,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(AN11+1)*AO5","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(BT11+1)*BU5","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(CZ11+1)*DA5","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(EF11+1)*EG5","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(FL11+1)*FM5","v":0},0,0,0,0,0,0]
[null,null,"Operations Quarter",null,null,null,null,null,{"$f":"(H12+1)*I6","v":0},0,0,0,0,0,0,0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,{"$f":"(AN12+1)*AO6","v":25},26,27,28,29,30,31,32,33,34,35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,50,51,52,53,54,55,56,{"$f":"(BT12+1)*BU6","v":57},58,59,60,61,62,63,64,65,66,67,68,69,70,71,72,73,74,75,76,77,78,79,80,81,82,83,84,85,86,87,88,{"$f":"(CZ12+1)*DA6","v":89},90,91,92,93,94,95,96,97,98,99,100,101,102,103,104,105,106,107,108,109,110,111,112,113,114,115,116,117,118,119,120,{"$f":"(EF12+1)*EG6","v":121},122,123,124,125,126,127,128,129,130,131,132,133,134,135,136,137,138,139,140,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(FL12+1)*FM6","v":0},0,0,0,0,0,0]
[null,null,"Operations Year",null,null,null,null,null,{"$f":"ROUNDUP(I12/4,0)","v":0},0,0,0,0,0,0,0,1,1,1,1,2,2,2,2,3,3,3,3,4,4,4,4,5,5,5,5,6,6,6,6,{"$f":"ROUNDUP(AO12/4,0)","v":7},7,7,7,8,8,8,8,9,9,9,9,10,10,10,10,11,11,11,11,12,12,12,12,13,13,13,13,14,14,14,14,{"$f":"ROUNDUP(BU12/4,0)","v":15},15,15,15,16,16,16,16,17,17,17,17,18,18,18,18,19,19,19,19,20,20,20,20,21,21,21,21,22,22,22,22,{"$f":"ROUNDUP(DA12/4,0)","v":23},23,23,23,24,24,24,24,25,25,25,25,26,26,26,26,27,27,27,27,28,28,28,28,29,29,29,29,30,30,30,30,{"$f":"ROUNDUP(EG12/4,0)","v":31},31,31,31,32,32,32,32,33,33,33,33,34,34,34,34,35,35,35,35,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUNDUP(FM12/4,0)","v":0},0,0,0,0,0,0]
[null,null,"Escalation Counter",null,null,null,null,null,{"$f":"IF(I13=0,0,I13-1)","v":0},0,0,0,0,0,0,0,0,0,0,0,1,1,1,1,2,2,2,2,3,3,3,3,4,4,4,4,5,5,5,5,{"$f":"IF(AO13=0,0,AO13-1)","v":6},6,6,6,7,7,7,7,8,8,8,8,9,9,9,9,10,10,10,10,11,11,11,11,12,12,12,12,13,13,13,13,{"$f":"IF(BU13=0,0,BU13-1)","v":14},14,14,14,15,15,15,15,16,16,16,16,17,17,17,17,18,18,18,18,19,19,19,19,20,20,20,20,21,21,21,21,{"$f":"IF(DA13=0,0,DA13-1)","v":22},22,22,22,23,23,23,23,24,24,24,24,25,25,25,25,26,26,26,26,27,27,27,27,28,28,28,28,29,29,29,29,{"$f":"IF(EG13=0,0,EG13-1)","v":30},30,30,30,31,31,31,31,32,32,32,32,33,33,33,33,34,34,34,34,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(FM13=0,0,FM13-1)","v":0},0,0,0,0,0,0]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,"Sources & Uses"]
[null,null,"Uses"]
[null,null,"Development","USD '000",null,null,null,null,{"$f":"'Partnership Pre-tax Cash Flow'!I113","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!J113","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!K113","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!L113","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!M113","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!N113","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!O113","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!P113","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!Q113","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!R113","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!S113","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!T113","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!U113","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!V113","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!W113","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!X113","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!Y113","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!Z113","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!AA113","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!AB113","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!AC113","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!AD113","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!AE113","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!AF113","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!AG113","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!AH113","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!AI113","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!AJ113","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!AK113","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!AL113","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!AM113","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!AN113","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!AO113","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!AP113","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!AQ113","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!AR113","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!AS113","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!AT113","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!AU113","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!AV113","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!AW113","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!AX113","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!AY113","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!AZ113","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!BA113","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!BB113","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!BC113","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!BD113","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!BE113","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!BF113","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!BG113","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!BH113","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!BI113","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!BJ113","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!BK113","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!BL113","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!BM113","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!BN113","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!BO113","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!BP113","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!BQ113","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!BR113","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!BS113","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!BT113","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!BU113","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!BV113","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!BW113","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!BX113","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!BY113","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!BZ113","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!CA113","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!CB113","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!CC113","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!CD113","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!CE113","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!CF113","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!CG113","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!CH113","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!CI113","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!CJ113","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!CK113","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!CL113","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!CM113","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!CN113","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!CO113","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!CP113","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!CQ113","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!CR113","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!CS113","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!CT113","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!CU113","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!CV113","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!CW113","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!CX113","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!CY113","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!CZ113","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!DA113","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!DB113","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!DC113","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!DD113","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!DE113","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!DF113","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!DG113","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!DH113","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!DI113","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!DJ113","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!DK113","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!DL113","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!DM113","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!DN113","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!DO113","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!DP113","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!DQ113","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!DR113","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!DS113","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!DT113","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!DU113","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!DV113","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!DW113","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!DX113","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!DY113","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!DZ113","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!EA113","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!EB113","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!EC113","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!ED113","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!EE113","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!EF113","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!EG113","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!EH113","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!EI113","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!EJ113","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!EK113","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!EL113","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!EM113","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!EN113","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!EO113","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!EP113","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!EQ113","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!ER113","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!ES113","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!ET113","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!EU113","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!EV113","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!EW113","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!EX113","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!EY113","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!EZ113","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!FA113","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!FB113","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!FC113","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!FD113","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!FE113","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!FF113","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!FG113","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!FH113","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!FI113","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!FJ113","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!FK113","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!FL113","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!FM113","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!FN113","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!FO113","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!FP113","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!FQ113","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!FR113","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!FS113","v":0}]
[null,null,"Total CapEx","USD '000",null,null,null,null,{"$f":"'Partnership Pre-tax Cash Flow'!I121","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!J121","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!K121","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!L121","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!M121","v":73237.5},{"$f":"'Partnership Pre-tax Cash Flow'!N121","v":73237.5},{"$f":"'Partnership Pre-tax Cash Flow'!O121","v":73237.5},{"$f":"'Partnership Pre-tax Cash Flow'!P121","v":73237.5},{"$f":"'Partnership Pre-tax Cash Flow'!Q121","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!R121","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!S121","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!T121","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!U121","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!V121","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!W121","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!X121","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!Y121","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!Z121","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!AA121","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!AB121","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!AC121","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!AD121","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!AE121","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!AF121","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!AG121","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!AH121","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!AI121","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!AJ121","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!AK121","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!AL121","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!AM121","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!AN121","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!AO121","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!AP121","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!AQ121","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!AR121","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!AS121","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!AT121","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!AU121","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!AV121","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!AW121","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!AX121","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!AY121","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!AZ121","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!BA121","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!BB121","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!BC121","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!BD121","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!BE121","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!BF121","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!BG121","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!BH121","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!BI121","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!BJ121","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!BK121","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!BL121","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!BM121","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!BN121","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!BO121","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!BP121","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!BQ121","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!BR121","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!BS121","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!BT121","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!BU121","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!BV121","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!BW121","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!BX121","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!BY121","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!BZ121","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!CA121","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!CB121","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!CC121","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!CD121","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!CE121","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!CF121","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!CG121","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!CH121","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!CI121","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!CJ121","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!CK121","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!CL121","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!CM121","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!CN121","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!CO121","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!CP121","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!CQ121","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!CR121","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!CS121","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!CT121","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!CU121","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!CV121","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!CW121","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!CX121","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!CY121","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!CZ121","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!DA121","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!DB121","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!DC121","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!DD121","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!DE121","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!DF121","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!DG121","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!DH121","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!DI121","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!DJ121","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!DK121","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!DL121","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!DM121","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!DN121","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!DO121","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!DP121","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!DQ121","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!DR121","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!DS121","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!DT121","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!DU121","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!DV121","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!DW121","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!DX121","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!DY121","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!DZ121","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!EA121","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!EB121","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!EC121","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!ED121","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!EE121","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!EF121","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!EG121","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!EH121","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!EI121","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!EJ121","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!EK121","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!EL121","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!EM121","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!EN121","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!EO121","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!EP121","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!EQ121","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!ER121","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!ES121","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!ET121","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!EU121","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!EV121","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!EW121","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!EX121","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!EY121","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!EZ121","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!FA121","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!FB121","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!FC121","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!FD121","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!FE121","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!FF121","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!FG121","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!FH121","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!FI121","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!FJ121","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!FK121","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!FL121","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!FM121","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!FN121","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!FO121","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!FP121","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!FQ121","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!FR121","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!FS121","v":0}]
[null,{"$f":"'Inputs - Tax'!E12","v":3},"IDC","USD '000",null,null,null,null,{"$f":"I73","v":0},{"$f":"J73","v":0},0,0,0,729.96621862500001,1422.2599674542241,2120.1491805083606,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BV73","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EH73","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"'Inputs - Tax'!E13","v":3},"Financing fees","USD '000",null,null,null,null,{"$f":"I78","v":0},{"$f":"J78","v":0},0,0,4980.1499999999996,213.4873125,120.76112058609375,27.28546922604335,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BV78","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EH78","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Total","USD '000",null,null,null,{"$f":"SUM(I39:FS39)","v":302564.05926889973},{"$f":"SUM(I35:I38)","v":0},{"$f":"SUM(J35:J38)","v":0},0,0,78217.649999999994,74180.953531125007,74780.521088040317,75384.934649734409,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BV35:BV38)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(EH35:EH38)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Sources"]
[null,null,"Equity drawdowns","USD '000",null,null,null,null,{"$f":"-MIN(I39,I56)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-MIN(AO39,AO56)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-MIN(BU39,BU56)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-MIN(DA39,DA56)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-MIN(EG39,EG56)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-MIN(FM39,FM56)","v":0},0,0,0,0,0,0]
[null,null,"Cashflow required after equity","USD '000",null,null,null,{"$f":"SUM(I43:FS43)","v":302564.05926889973},{"$f":"I42+I39","v":0},{"$f":"J42+J39","v":0},0,0,78217.649999999994,74180.953531125007,74780.521088040317,75384.934649734409,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BV42+BV39","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EH42+EH39","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Construction debt drawdowns","USD '000",null,null,null,null,{"$f":"-MIN(I43,I64)","v":0},0,0,0,-78217.649999999994,-74180.953531125007,-74780.521088040317,-21828.375380834681,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-MIN(AO43,AO64)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-MIN(BU43,BU64)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-MIN(DA43,DA64)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-MIN(EG43,EG64)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-MIN(FM43,FM64)","v":0},0,0,0,0,0,0]
[null,null,"Cashflow required after equity","USD '000",null,null,null,{"$f":"SUM(I46:FS46)","v":53556.559268899728},{"$f":"I45+I43","v":0},{"$f":"J45+J43","v":0},0,0,0,0,0,53556.559268899728,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BV45+BV43","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EH45+EH43","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Additional sponsor equity drawdowns","USD '000",null,null,null,{"$f":"SUM(I48:FS48)","v":-53556.559268899728},{"$f":"-I46","v":0},{"$f":"-J46","v":0},0,0,0,0,0,-53556.559268899728,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-BV46","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-EH46","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Funding"]
[null,null,"Equity"]
[null,null,"Balance b/f","USD '000",null,null,null,null,{"$f":"H54","v":0},{"$f":"I54","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BU54","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EG54","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Drawdowns","USD '000",null,null,null,null,{"$f":"-I42","v":0},{"$f":"-J42","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-BV42","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-EH42","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Balance c/f","USD '000",null,null,null,null,{"$f":"SUM(I52:I53)","v":0},{"$f":"SUM(J52:J53)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BV52:BV53)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(EH52:EH53)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Undrawn sponsor equity @ start of period","USD '000",{"$f":"'Inputs - Financing'!G58","v":43942.5},null,null,null,{"$f":"($E56-I52)*I$4","v":43942.5},43942.5,43942.5,43942.5,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"($E56-AO52)*AO$4","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"($E56-BU52)*BU$4","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"($E56-DA52)*DA$4","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"($E56-EG52)*EG$4","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"($E56-FM52)*FM$4","v":0},0,0,0,0,0,0]
[]
[null,null,"Term loan"]
[null,null,"Balance b/f","USD '000",null,null,null,null,{"$f":"H62","v":0},{"$f":"I62","v":0},0,0,0,78217.649999999994,152398.603531125,227179.12461916532,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BU62","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EG62","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Drawdowns","USD '000","Constr. end",null,null,null,{"$f":"-I45","v":0},0,0,0,78217.649999999994,74180.953531125007,74780.521088040317,21828.375380834681,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-AO45","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-BU45","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-DA45","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-EG45","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-FM45","v":0},0,0,0,0,0,0]
[null,null,"Construction debt conversion @ completion","USD '000",{"$f":"Timing!G5","v":"2021-12-31"},null,null,null,{"$f":"IF($E$61=I$3,-SUM(I59:I60),0)","v":0},0,0,0,0,0,0,-249007.5,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($E$61=AO$3,-SUM(AO59:AO60),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($E$61=BU$3,-SUM(BU59:BU60),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($E$61=DA$3,-SUM(DA59:DA60),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($E$61=EG$3,-SUM(EG59:EG60),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($E$61=FM$3,-SUM(FM59:FM60),0)","v":0},0,0,0,0,0,0]
[null,null,"Balance c/f","USD '000",null,null,null,null,{"$f":"SUM(I59:I61)","v":0},0,0,0,78217.649999999994,152398.603531125,227179.12461916532,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BV59:BV61)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(EH59:EH61)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Undrawn debt @ start of period","USD '000",{"$f":"'Inputs - Financing'!F58","v":249007.5},null,null,null,{"$f":"($E64-I59)*I$5","v":0},0,0,0,249007.5,170789.85,96608.896468874998,21828.375380834681,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"($E64-AO59)*AO$5","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"($E64-BU59)*BU$5","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"($E64-DA59)*DA$5","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"($E64-EG59)*EG$5","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"($E64-FM59)*FM$5","v":0},0,0,0,0,0,0]
[]
[]
[null,null,"IDC"]
[null,null,"Base rate","% p.a",{"$f":"'Inputs - Financing'!F42","v":2.4830000000000001E-2},null,null,null,{"$f":"$E68*I$5","v":0},0,0,0,2.4830000000000001E-2,2.4830000000000001E-2,2.4830000000000001E-2,2.4830000000000001E-2,0,0,{"$f":"$E68*S$5","v":0},0,0,0,0,0,0,0,0,0,{"$f":"$E68*AC$5","v":0},0,0,0,0,0,0,0,0,0,{"$f":"$E68*AM$5","v":0},0,0,0,0,0,0,0,0,0,{"$f":"$E68*AW$5","v":0},0,0,0,0,0,0,0,0,0,{"$f":"$E68*BG$5","v":0},0,0,0,0,0,0,0,0,0,{"$f":"$E68*BQ$5","v":0},0,0,0,0,0,0,0,0,0,{"$f":"$E68*CA$5","v":0},0,0,0,0,0,0,0,0,0,{"$f":"$E68*CK$5","v":0},0,0,0,0,0,0,0,0,0,{"$f":"$E68*CU$5","v":0},0,0,0,0,0,0,0,0,0,{"$f":"$E68*DE$5","v":0},0,0,0,0,0,0,0,0,0,{"$f":"$E68*DO$5","v":0},0,0,0,0,0,0,0,0,0,{"$f":"$E68*DY$5","v":0},0,0,0,0,0,0,0,0,0,{"$f":"$E68*EI$5","v":0},0,0,0,0,0,0,0,0,0,{"$f":"$E68*ES$5","v":0},0,0,0,0,0,0,0,0,0,{"$f":"$E68*FC$5","v":0},0,0,0,0,0,0,0,0,0,{"$f":"$E68*FM$5","v":0},0,0,0,0,0,0]
[null,null,"Margin","% p.a",{"$f":"'Inputs - Financing'!F43","v":1.2500000000000001E-2},null,null,null,0,0,0,0,1.2500000000000001E-2,1.2500000000000001E-2,1.2500000000000001E-2,1.2500000000000001E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"All-in rate","% p.a",{"$f":"SUM(E68:E69)","v":3.7330000000000002E-2},null,null,null,{"$f":"SUM(I68:I69)","v":0},{"$f":"SUM(J68:J69)","v":0},0,0,3.7330000000000002E-2,3.7330000000000002E-2,3.7330000000000002E-2,3.7330000000000002E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BV68:BV69)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(EH68:EH69)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"All-in rate","% p.p",null,null,null,null,{"$f":"I70/4","v":0},{"$f":"J70/4","v":0},0,0,9.3325000000000005E-3,9.3325000000000005E-3,9.3325000000000005E-3,9.3325000000000005E-3,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BV70/4","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EH70/4","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"IDC","USD '000",null,null,null,{"$f":"SUM(I73:FS73)","v":4272.3753665875847},{"$f":"I71*I59","v":0},{"$f":"J71*J59","v":0},0,0,0,729.96621862500001,1422.2599674542241,2120.1491805083606,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BV71*BV59","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EH71*EH59","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Financing fees"]
[null,null,"Upfront","USD '000",{"$f":"'Inputs - Financing'!F71","v":1.8749999999999999E-2},null,null,null,{"$f":"IF($E$5=I2,$E$76,0)*$E$64","v":0},0,0,0,4668.890625,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($E$5=AO2,$E$76,0)*$E$64","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($E$5=BU2,$E$76,0)*$E$64","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($E$5=DA2,$E$76,0)*$E$64","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($E$5=EG2,$E$76,0)*$E$64","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($E$5=FM2,$E$76,0)*$E$64","v":0},0,0,0,0,0,0]
[null,null,"Commitment","USD '000",{"$f":"'Inputs - Financing'!F73","v":5.0000000000000001E-3},null,null,null,{"$f":"$E$77/4*I64","v":0},0,0,0,311.25937500000003,213.4873125,120.76112058609375,27.28546922604335,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$E$77/4*AO64","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$E$77/4*BU64","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$E$77/4*DA64","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$E$77/4*EG64","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$E$77/4*FM64","v":0},0,0,0,0,0,0]
[null,null,"Total",null,null,null,null,{"$f":"SUM(I78:FT78)","v":5341.6839023121374},{"$f":"SUM(I76:I77)","v":0},0,0,0,4980.1499999999996,213.4873125,120.76112058609375,27.28546922604335,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AO76:AO77)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BU76:BU77)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(DA76:DA77)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(EG76:EG77)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(FM76:FM77)","v":0},0,0,0,0,0,0]
[]
[]
[null,null,"Tax equity"]
[null,null,"Tax equity funding schedule",null,null,null,null,{"$f":"SUM(I82:FT82)","v":1},{"$f":"IF(I2=Op_start,1,0)","v":0},0,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AO2=Op_start,1,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BU2=Op_start,1,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(DA2=Op_start,1,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(EG2=Op_start,1,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(FM2=Op_start,1,0)","v":0},0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Balance b/f",null,null,null,null,null,{"$f":"H86","v":0},{"$f":"I86","v":0},0,0,0,0,0,0,0,101243.51999999999,101243.51999999999,101243.51999999999,101243.51999999999,101243.51999999999,101243.51999999999,101243.51999999999,101243.51999999999,101243.51999999999,101243.51999999999,101243.51999999999,101243.51999999999,101243.51999999999,101243.51999999999,101243.51999999999,101243.51999999999,101243.51999999999,101243.51999999999,101243.51999999999,101243.51999999999,101243.51999999999,101243.51999999999,101243.51999999999,101243.51999999999,101243.51999999999,101243.51999999999,101243.51999999999,101243.51999999999,101243.51999999999,101243.51999999999,101243.51999999999,101243.51999999999,101243.51999999999,101243.51999999999,101243.51999999999,101243.51999999999,101243.51999999999,101243.51999999999,101243.51999999999,101243.51999999999,101243.51999999999,101243.51999999999,101243.51999999999,101243.51999999999,101243.51999999999,101243.51999999999,101243.51999999999,101243.51999999999,101243.51999999999,101243.51999999999,101243.51999999999,101243.51999999999,101243.51999999999,101243.51999999999,101243.51999999999,101243.51999999999,{"$f":"BU86","v":101243.51999999999},101243.51999999999,101243.51999999999,101243.51999999999,101243.51999999999,101243.51999999999,101243.51999999999,101243.51999999999,101243.51999999999,101243.51999999999,101243.51999999999,101243.51999999999,101243.51999999999,101243.51999999999,101243.51999999999,101243.51999999999,101243.51999999999,101243.51999999999,101243.51999999999,101243.51999999999,101243.51999999999,101243.51999999999,101243.51999999999,101243.51999999999,101243.51999999999,101243.51999999999,101243.51999999999,101243.51999999999,101243.51999999999,101243.51999999999,101243.51999999999,101243.51999999999,101243.51999999999,101243.51999999999,101243.51999999999,101243.51999999999,101243.51999999999,101243.51999999999,101243.51999999999,101243.51999999999,101243.51999999999,101243.51999999999,101243.51999999999,101243.51999999999,101243.51999999999,101243.51999999999,101243.51999999999,101243.51999999999,101243.51999999999,101243.51999999999,101243.51999999999,101243.51999999999,101243.51999999999,101243.51999999999,101243.51999999999,101243.51999999999,101243.51999999999,101243.51999999999,101243.51999999999,101243.51999999999,101243.51999999999,101243.51999999999,101243.51999999999,101243.51999999999,{"$f":"EG86","v":101243.51999999999},101243.51999999999,101243.51999999999,101243.51999999999,101243.51999999999,101243.51999999999,101243.51999999999,101243.51999999999,101243.51999999999,101243.51999999999,101243.51999999999,101243.51999999999,101243.51999999999,101243.51999999999,101243.51999999999,101243.51999999999,101243.51999999999,101243.51999999999,101243.51999999999,101243.51999999999,101243.51999999999,101243.51999999999,101243.51999999999,101243.51999999999,101243.51999999999,101243.51999999999,101243.51999999999,101243.51999999999,101243.51999999999,101243.51999999999,101243.51999999999,101243.51999999999,101243.51999999999,101243.51999999999,101243.51999999999,101243.51999999999,101243.51999999999,101243.51999999999,101243.51999999999,101243.51999999999,101243.51999999999,101243.51999999999]
[null,null,"Drawdowns",null,null,null,null,{"$f":"SUM(I85:FT85)","v":101243.51999999999},{"$f":"$E$88*I82","v":0},{"$f":"$E$88*J82","v":0},0,0,0,0,0,0,101243.51999999999,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$E$88*BV82","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$E$88*EH82","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Balance c/f",null,null,null,null,null,{"$f":"SUM(I84:I85)","v":0},{"$f":"SUM(J84:J85)","v":0},0,0,0,0,0,0,101243.51999999999,101243.51999999999,101243.51999999999,101243.51999999999,101243.51999999999,101243.51999999999,101243.51999999999,101243.51999999999,101243.51999999999,101243.51999999999,101243.51999999999,101243.51999999999,101243.51999999999,101243.51999999999,101243.51999999999,101243.51999999999,101243.51999999999,101243.51999999999,101243.51999999999,101243.51999999999,101243.51999999999,101243.51999999999,101243.51999999999,101243.51999999999,101243.51999999999,101243.51999999999,101243.51999999999,101243.51999999999,101243.51999999999,101243.51999999999,101243.51999999999,101243.51999999999,101243.51999999999,101243.51999999999,101243.51999999999,101243.51999999999,101243.51999999999,101243.51999999999,101243.51999999999,101243.51999999999,101243.51999999999,101243.51999999999,101243.51999999999,101243.51999999999,101243.51999999999,101243.51999999999,101243.51999999999,101243.51999999999,101243.51999999999,101243.51999999999,101243.51999999999,101243.51999999999,101243.51999999999,101243.51999999999,101243.51999999999,101243.51999999999,101243.51999999999,{"$f":"SUM(BV84:BV85)","v":101243.51999999999},101243.51999999999,101243.51999999999,101243.51999999999,101243.51999999999,101243.51999999999,101243.51999999999,101243.51999999999,101243.51999999999,101243.51999999999,101243.51999999999,101243.51999999999,101243.51999999999,101243.51999999999,101243.51999999999,101243.51999999999,101243.51999999999,101243.51999999999,101243.51999999999,101243.51999999999,101243.51999999999,101243.51999999999,101243.51999999999,101243.51999999999,101243.51999999999,101243.51999999999,101243.51999999999,101243.51999999999,101243.51999999999,101243.51999999999,101243.51999999999,101243.51999999999,101243.51999999999,101243.51999999999,101243.51999999999,101243.51999999999,101243.51999999999,101243.51999999999,101243.51999999999,101243.51999999999,101243.51999999999,101243.51999999999,101243.51999999999,101243.51999999999,101243.51999999999,101243.51999999999,101243.51999999999,101243.51999999999,101243.51999999999,101243.51999999999,101243.51999999999,101243.51999999999,101243.51999999999,101243.51999999999,101243.51999999999,101243.51999999999,101243.51999999999,101243.51999999999,101243.51999999999,101243.51999999999,101243.51999999999,101243.51999999999,101243.51999999999,101243.51999999999,{"$f":"SUM(EH84:EH85)","v":101243.51999999999},101243.51999999999,101243.51999999999,101243.51999999999,101243.51999999999,101243.51999999999,101243.51999999999,101243.51999999999,101243.51999999999,101243.51999999999,101243.51999999999,101243.51999999999,101243.51999999999,101243.51999999999,101243.51999999999,101243.51999999999,101243.51999999999,101243.51999999999,101243.51999999999,101243.51999999999,101243.51999999999,101243.51999999999,101243.51999999999,101243.51999999999,101243.51999999999,101243.51999999999,101243.51999999999,101243.51999999999,101243.51999999999,101243.51999999999,101243.51999999999,101243.51999999999,101243.51999999999,101243.51999999999,101243.51999999999,101243.51999999999,101243.51999999999,101243.51999999999,101243.51999999999,101243.51999999999,101243.51999999999,101243.51999999999]
[]
[null,null,"Undrawn amount @ start of period",null,{"$f":"'Inputs - Tax'!L51","v":101243.51999999999},null,null,null,{"$f":"+($E$88-I84)*SUM(I$4:I$5)","v":101243.51999999999},101243.51999999999,101243.51999999999,101243.51999999999,101243.51999999999,101243.51999999999,101243.51999999999,101243.51999999999,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+($E$88-AO84)*SUM(AO$4:AO$5)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+($E$88-BU84)*SUM(BU$4:BU$5)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+($E$88-DA84)*SUM(DA$4:DA$5)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+($E$88-EG84)*SUM(EG$4:EG$5)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+($E$88-FM84)*SUM(FM$4:FM$5)","v":0},0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Capex additions summary "]
[null,null,"Capex "]
[null,null,"By depreciation category"]
[null,{"$f":"'Inputs - Tax'!$B$64","v":0},{"$f":"'Inputs - Tax'!$C$64","v":"Long term"},"USD '000",null,null,null,{"$f":"SUM(I93:FT93)","v":0},{"$f":"SUMIF($B$32:$B$38,$B93,I$32:I$38)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUMIF($B$32:$B$38,$B93,S$32:S$38)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUMIF($B$32:$B$38,$B93,AC$32:AC$38)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUMIF($B$32:$B$38,$B93,AM$32:AM$38)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUMIF($B$32:$B$38,$B93,AW$32:AW$38)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUMIF($B$32:$B$38,$B93,BG$32:BG$38)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUMIF($B$32:$B$38,$B93,BQ$32:BQ$38)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUMIF($B$32:$B$38,$B93,CA$32:CA$38)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUMIF($B$32:$B$38,$B93,CK$32:CK$38)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUMIF($B$32:$B$38,$B93,CU$32:CU$38)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUMIF($B$32:$B$38,$B93,DE$32:DE$38)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUMIF($B$32:$B$38,$B93,DO$32:DO$38)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUMIF($B$32:$B$38,$B93,DY$32:DY$38)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUMIF($B$32:$B$38,$B93,EI$32:EI$38)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUMIF($B$32:$B$38,$B93,ES$32:ES$38)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUMIF($B$32:$B$38,$B93,FC$32:FC$38)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUMIF($B$32:$B$38,$B93,FM$32:FM$38)","v":0},0,0,0,0,0,0]
[null,{"$f":"'Inputs - Tax'!$B$65","v":0},{"$f":"'Inputs - Tax'!$C$65","v":"Short term"},"USD '000",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"'Inputs - Tax'!$B$66","v":0},{"$f":"'Inputs - Tax'!$C$66","v":"Financing"},"USD '000",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Total ","USD '000",null,null,null,0,{"$f":"SUM(I93:I95)","v":0},{"$f":"SUM(J93:J95)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BV93:BV95)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(EH93:EH95)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]

{"sheet":"Equity","index":17,"n_rows":44,"n_cols":178,"rows_kept":44,"cut":false,"hidden":true,"merged":[]}
["Tax equity"]
[null,null,"Start of Period",null,null,null,null,null,{"$f":"Timing!K2","v":"2020-01-01"},{"$f":"Timing!L2","v":"2020-04-01"},{"$f":"Timing!M2","v":"2020-07-01"},{"$f":"Timing!N2","v":"2020-10-01"},{"$f":"Timing!O2","v":"2021-01-01"},{"$f":"Timing!P2","v":"2021-04-01"},{"$f":"Timing!Q2","v":"2021-07-01"},{"$f":"Timing!R2","v":"2021-10-01"},{"$f":"Timing!S2","v":"2022-01-01"},{"$f":"Timing!T2","v":"2022-04-01"},{"$f":"Timing!U2","v":"2022-07-01"},{"$f":"Timing!V2","v":"2022-10-01"},{"$f":"Timing!W2","v":"2023-01-01"},{"$f":"Timing!X2","v":"2023-04-01"},{"$f":"Timing!Y2","v":"2023-07-01"},{"$f":"Timing!Z2","v":"2023-10-01"},{"$f":"Timing!AA2","v":"2024-01-01"},{"$f":"Timing!AB2","v":"2024-04-01"},{"$f":"Timing!AC2","v":"2024-07-01"},{"$f":"Timing!AD2","v":"2024-10-01"},{"$f":"Timing!AE2","v":"2025-01-01"},{"$f":"Timing!AF2","v":"2025-04-01"},{"$f":"Timing!AG2","v":"2025-07-01"},{"$f":"Timing!AH2","v":"2025-10-01"},{"$f":"Timing!AI2","v":"2026-01-01"},{"$f":"Timing!AJ2","v":"2026-04-01"},{"$f":"Timing!AK2","v":"2026-07-01"},{"$f":"Timing!AL2","v":"2026-10-01"},{"$f":"Timing!AM2","v":"2027-01-01"},{"$f":"Timing!AN2","v":"2027-04-01"},{"$f":"Timing!AO2","v":"2027-07-01"},{"$f":"Timing!AP2","v":"2027-10-01"},{"$f":"Timing!AQ2","v":"2028-01-01"},{"$f":"Timing!AR2","v":"2028-04-01"},{"$f":"Timing!AS2","v":"2028-07-01"},{"$f":"Timing!AT2","v":"2028-10-01"},{"$f":"Timing!AU2","v":"2029-01-01"},{"$f":"Timing!AV2","v":"2029-04-01"},{"$f":"Timing!AW2","v":"2029-07-01"},{"$f":"Timing!AX2","v":"2029-10-01"},{"$f":"Timing!AY2","v":"2030-01-01"},{"$f":"Timing!AZ2","v":"2030-04-01"},{"$f":"Timing!BA2","v":"2030-07-01"},{"$f":"Timing!BB2","v":"2030-10-01"},{"$f":"Timing!BC2","v":"2031-01-01"},{"$f":"Timing!BD2","v":"2031-04-01"},{"$f":"Timing!BE2","v":"2031-07-01"},{"$f":"Timing!BF2","v":"2031-10-01"},{"$f":"Timing!BG2","v":"2032-01-01"},{"$f":"Timing!BH2","v":"2032-04-01"},{"$f":"Timing!BI2","v":"2032-07-01"},{"$f":"Timing!BJ2","v":"2032-10-01"},{"$f":"Timing!BK2","v":"2033-01-01"},{"$f":"Timing!BL2","v":"2033-04-01"},{"$f":"Timing!BM2","v":"2033-07-01"},{"$f":"Timing!BN2","v":"2033-10-01"},{"$f":"Timing!BO2","v":"2034-01-01"},{"$f":"Timing!BP2","v":"2034-04-01"},{"$f":"Timing!BQ2","v":"2034-07-01"},{"$f":"Timing!BR2","v":"2034-10-01"},{"$f":"Timing!BS2","v":"2035-01-01"},{"$f":"Timing!BT2","v":"2035-04-01"},{"$f":"Timing!BU2","v":"2035-07-01"},{"$f":"Timing!BV2","v":"2035-10-01"},{"$f":"Timing!BW2","v":"2036-01-01"},{"$f":"Timing!BX2","v":"2036-04-01"},{"$f":"Timing!BY2","v":"2036-07-01"},{"$f":"Timing!BZ2","v":"2036-10-01"},{"$f":"Timing!CA2","v":"2037-01-01"},{"$f":"Timing!CB2","v":"2037-04-01"},{"$f":"Timing!CC2","v":"2037-07-01"},{"$f":"Timing!CD2","v":"2037-10-01"},{"$f":"Timing!CE2","v":"2038-01-01"},{"$f":"Timing!CF2","v":"2038-04-01"},{"$f":"Timing!CG2","v":"2038-07-01"},{"$f":"Timing!CH2","v":"2038-10-01"},{"$f":"Timing!CI2","v":"2039-01-01"},{"$f":"Timing!CJ2","v":"2039-04-01"},{"$f":"Timing!CK2","v":"2039-07-01"},{"$f":"Timing!CL2","v":"2039-10-01"},{"$f":"Timing!CM2","v":"2040-01-01"},{"$f":"Timing!CN2","v":"2040-04-01"},{"$f":"Timing!CO2","v":"2040-07-01"},{"$f":"Timing!CP2","v":"2040-10-01"},{"$f":"Timing!CQ2","v":"2041-01-01"},{"$f":"Timing!CR2","v":"2041-04-01"},{"$f":"Timing!CS2","v":"2041-07-01"},{"$f":"Timing!CT2","v":"2041-10-01"},{"$f":"Timing!CU2","v":"2042-01-01"},{"$f":"Timing!CV2","v":"2042-04-01"},{"$f":"Timing!CW2","v":"2042-07-01"},{"$f":"Timing!CX2","v":"2042-10-01"},{"$f":"Timing!CY2","v":"2043-01-01"},{"$f":"Timing!CZ2","v":"2043-04-01"},{"$f":"Timing!DA2","v":"2043-07-01"},{"$f":"Timing!DB2","v":"2043-10-01"},{"$f":"Timing!DC2","v":"2044-01-01"},{"$f":"Timing!DD2","v":"2044-04-01"},{"$f":"Timing!DE2","v":"2044-07-01"},{"$f":"Timing!DF2","v":"2044-10-01"},{"$f":"Timing!DG2","v":"2045-01-01"},{"$f":"Timing!DH2","v":"2045-04-01"},{"$f":"Timing!DI2","v":"2045-07-01"},{"$f":"Timing!DJ2","v":"2045-10-01"},{"$f":"Timing!DK2","v":"2046-01-01"},{"$f":"Timing!DL2","v":"2046-04-01"},{"$f":"Timing!DM2","v":"2046-07-01"},{"$f":"Timing!DN2","v":"2046-10-01"},{"$f":"Timing!DO2","v":"2047-01-01"},{"$f":"Timing!DP2","v":"2047-04-01"},{"$f":"Timing!DQ2","v":"2047-07-01"},{"$f":"Timing!DR2","v":"2047-10-01"},{"$f":"Timing!DS2","v":"2048-01-01"},{"$f":"Timing!DT2","v":"2048-04-01"},{"$f":"Timing!DU2","v":"2048-07-01"},{"$f":"Timing!DV2","v":"2048-10-01"},{"$f":"Timing!DW2","v":"2049-01-01"},{"$f":"Timing!DX2","v":"2049-04-01"},{"$f":"Timing!DY2","v":"2049-07-01"},{"$f":"Timing!DZ2","v":"2049-10-01"},{"$f":"Timing!EA2","v":"2050-01-01"},{"$f":"Timing!EB2","v":"2050-04-01"},{"$f":"Timing!EC2","v":"2050-07-01"},{"$f":"Timing!ED2","v":"2050-10-01"},{"$f":"Timing!EE2","v":"2051-01-01"},{"$f":"Timing!EF2","v":"2051-04-01"},{"$f":"Timing!EG2","v":"2051-07-01"},{"$f":"Timing!EH2","v":"2051-10-01"},{"$f":"Timing!EI2","v":"2052-01-01"},{"$f":"Timing!EJ2","v":"2052-04-01"},{"$f":"Timing!EK2","v":"2052-07-01"},{"$f":"Timing!EL2","v":"2052-10-01"},{"$f":"Timing!EM2","v":"2053-01-01"},{"$f":"Timing!EN2","v":"2053-04-01"},{"$f":"Timing!EO2","v":"2053-07-01"},{"$f":"Timing!EP2","v":"2053-10-01"},{"$f":"Timing!EQ2","v":"2054-01-01"},{"$f":"Timing!ER2","v":"2054-04-01"},{"$f":"Timing!ES2","v":"2054-07-01"},{"$f":"Timing!ET2","v":"2054-10-01"},{"$f":"Timing!EU2","v":"2055-01-01"},{"$f":"Timing!EV2","v":"2055-04-01"},{"$f":"Timing!EW2","v":"2055-07-01"},{"$f":"Timing!EX2","v":"2055-10-01"},{"$f":"Timing!EY2","v":"2056-01-01"},{"$f":"Timing!EZ2","v":"2056-04-01"},{"$f":"Timing!FA2","v":"2056-07-01"},{"$f":"Timing!FB2","v":"2056-10-01"},{"$f":"Timing!FC2","v":"2057-01-01"},{"$f":"Timing!FD2","v":"2057-04-01"},{"$f":"Timing!FE2","v":"2057-07-01"},{"$f":"Timing!FF2","v":"2057-10-01"},{"$f":"Timing!FG2","v":"2058-01-01"},{"$f":"Timing!FH2","v":"2058-04-01"},{"$f":"Timing!FI2","v":"2058-07-01"},{"$f":"Timing!FJ2","v":"2058-10-01"},{"$f":"Timing!FK2","v":"2059-01-01"},{"$f":"Timing!FL2","v":"2059-04-01"},{"$f":"Timing!FM2","v":"2059-07-01"},{"$f":"Timing!FN2","v":"2059-10-01"},{"$f":"Timing!FO2","v":"2060-01-01"},{"$f":"Timing!FP2","v":"2060-04-01"},{"$f":"Timing!FQ2","v":"2060-07-01"},{"$f":"Timing!FR2","v":"2060-10-01"},{"$f":"Timing!FS2","v":"2061-01-01"},{"$f":"Timing!FT2","v":"2061-04-01"},{"$f":"Timing!FU2","v":"2061-07-01"}]
[null,null,"End of Period",null,"Start","End",null,null,{"$f":"Timing!K3","v":"2020-03-31"},{"$f":"Timing!L3","v":"2020-06-30"},{"$f":"Timing!M3","v":"2020-09-30"},{"$f":"Timing!N3","v":"2020-12-31"},{"$f":"Timing!O3","v":"2021-03-31"},{"$f":"Timing!P3","v":"2021-06-30"},{"$f":"Timing!Q3","v":"2021-09-30"},{"$f":"Timing!R3","v":"2021-12-31"},{"$f":"Timing!S3","v":"2022-03-31"},{"$f":"Timing!T3","v":"2022-06-30"},{"$f":"Timing!U3","v":"2022-09-30"},{"$f":"Timing!V3","v":"2022-12-31"},{"$f":"Timing!W3","v":"2023-03-31"},{"$f":"Timing!X3","v":"2023-06-30"},{"$f":"Timing!Y3","v":"2023-09-30"},{"$f":"Timing!Z3","v":"2023-12-31"},{"$f":"Timing!AA3","v":"2024-03-31"},{"$f":"Timing!AB3","v":"2024-06-30"},{"$f":"Timing!AC3","v":"2024-09-30"},{"$f":"Timing!AD3","v":"2024-12-31"},{"$f":"Timing!AE3","v":"2025-03-31"},{"$f":"Timing!AF3","v":"2025-06-30"},{"$f":"Timing!AG3","v":"2025-09-30"},{"$f":"Timing!AH3","v":"2025-12-31"},{"$f":"Timing!AI3","v":"2026-03-31"},{"$f":"Timing!AJ3","v":"2026-06-30"},{"$f":"Timing!AK3","v":"2026-09-30"},{"$f":"Timing!AL3","v":"2026-12-31"},{"$f":"Timing!AM3","v":"2027-03-31"},{"$f":"Timing!AN3","v":"2027-06-30"},{"$f":"Timing!AO3","v":"2027-09-30"},{"$f":"Timing!AP3","v":"2027-12-31"},{"$f":"Timing!AQ3","v":"2028-03-31"},{"$f":"Timing!AR3","v":"2028-06-30"},{"$f":"Timing!AS3","v":"2028-09-30"},{"$f":"Timing!AT3","v":"2028-12-31"},{"$f":"Timing!AU3","v":"2029-03-31"},{"$f":"Timing!AV3","v":"2029-06-30"},{"$f":"Timing!AW3","v":"2029-09-30"},{"$f":"Timing!AX3","v":"2029-12-31"},{"$f":"Timing!AY3","v":"2030-03-31"},{"$f":"Timing!AZ3","v":"2030-06-30"},{"$f":"Timing!BA3","v":"2030-09-30"},{"$f":"Timing!BB3","v":"2030-12-31"},{"$f":"Timing!BC3","v":"2031-03-31"},{"$f":"Timing!BD3","v":"2031-06-30"},{"$f":"Timing!BE3","v":"2031-09-30"},{"$f":"Timing!BF3","v":"2031-12-31"},{"$f":"Timing!BG3","v":"2032-03-31"},{"$f":"Timing!BH3","v":"2032-06-30"},{"$f":"Timing!BI3","v":"2032-09-30"},{"$f":"Timing!BJ3","v":"2032-12-31"},{"$f":"Timing!BK3","v":"2033-03-31"},{"$f":"Timing!BL3","v":"2033-06-30"},{"$f":"Timing!BM3","v":"2033-09-30"},{"$f":"Timing!BN3","v":"2033-12-31"},{"$f":"Timing!BO3","v":"2034-03-31"},{"$f":"Timing!BP3","v":"2034-06-30"},{"$f":"Timing!BQ3","v":"2034-09-30"},{"$f":"Timing!BR3","v":"2034-12-31"},{"$f":"Timing!BS3","v":"2035-03-31"},{"$f":"Timing!BT3","v":"2035-06-30"},{"$f":"Timing!BU3","v":"2035-09-30"},{"$f":"Timing!BV3","v":"2035-12-31"},{"$f":"Timing!BW3","v":"2036-03-31"},{"$f":"Timing!BX3","v":"2036-06-30"},{"$f":"Timing!BY3","v":"2036-09-30"},{"$f":"Timing!BZ3","v":"2036-12-31"},{"$f":"Timing!CA3","v":"2037-03-31"},{"$f":"Timing!CB3","v":"2037-06-30"},{"$f":"Timing!CC3","v":"2037-09-30"},{"$f":"Timing!CD3","v":"2037-12-31"},{"$f":"Timing!CE3","v":"2038-03-31"},{"$f":"Timing!CF3","v":"2038-06-30"},{"$f":"Timing!CG3","v":"2038-09-30"},{"$f":"Timing!CH3","v":"2038-12-31"},{"$f":"Timing!CI3","v":"2039-03-31"},{"$f":"Timing!CJ3","v":"2039-06-30"},{"$f":"Timing!CK3","v":"2039-09-30"},{"$f":"Timing!CL3","v":"2039-12-31"},{"$f":"Timing!CM3","v":"2040-03-31"},{"$f":"Timing!CN3","v":"2040-06-30"},{"$f":"Timing!CO3","v":"2040-09-30"},{"$f":"Timing!CP3","v":"2040-12-31"},{"$f":"Timing!CQ3","v":"2041-03-31"},{"$f":"Timing!CR3","v":"2041-06-30"},{"$f":"Timing!CS3","v":"2041-09-30"},{"$f":"Timing!CT3","v":"2041-12-31"},{"$f":"Timing!CU3","v":"2042-03-31"},{"$f":"Timing!CV3","v":"2042-06-30"},{"$f":"Timing!CW3","v":"2042-09-30"},{"$f":"Timing!CX3","v":"2042-12-31"},{"$f":"Timing!CY3","v":"2043-03-31"},{"$f":"Timing!CZ3","v":"2043-06-30"},{"$f":"Timing!DA3","v":"2043-09-30"},{"$f":"Timing!DB3","v":"2043-12-31"},{"$f":"Timing!DC3","v":"2044-03-31"},{"$f":"Timing!DD3","v":"2044-06-30"},{"$f":"Timing!DE3","v":"2044-09-30"},{"$f":"Timing!DF3","v":"2044-12-31"},{"$f":"Timing!DG3","v":"2045-03-31"},{"$f":"Timing!DH3","v":"2045-06-30"},{"$f":"Timing!DI3","v":"2045-09-30"},{"$f":"Timing!DJ3","v":"2045-12-31"},{"$f":"Timing!DK3","v":"2046-03-31"},{"$f":"Timing!DL3","v":"2046-06-30"},{"$f":"Timing!DM3","v":"2046-09-30"},{"$f":"Timing!DN3","v":"2046-12-31"},{"$f":"Timing!DO3","v":"2047-03-31"},{"$f":"Timing!DP3","v":"2047-06-30"},{"$f":"Timing!DQ3","v":"2047-09-30"},{"$f":"Timing!DR3","v":"2047-12-31"},{"$f":"Timing!DS3","v":"2048-03-31"},{"$f":"Timing!DT3","v":"2048-06-30"},{"$f":"Timing!DU3","v":"2048-09-30"},{"$f":"Timing!DV3","v":"2048-12-31"},{"$f":"Timing!DW3","v":"2049-03-31"},{"$f":"Timing!DX3","v":"2049-06-30"},{"$f":"Timing!DY3","v":"2049-09-30"},{"$f":"Timing!DZ3","v":"2049-12-31"},{"$f":"Timing!EA3","v":"2050-03-31"},{"$f":"Timing!EB3","v":"2050-06-30"},{"$f":"Timing!EC3","v":"2050-09-30"},{"$f":"Timing!ED3","v":"2050-12-31"},{"$f":"Timing!EE3","v":"2051-03-31"},{"$f":"Timing!EF3","v":"2051-06-30"},{"$f":"Timing!EG3","v":"2051-09-30"},{"$f":"Timing!EH3","v":"2051-12-31"},{"$f":"Timing!EI3","v":"2052-03-31"},{"$f":"Timing!EJ3","v":"2052-06-30"},{"$f":"Timing!EK3","v":"2052-09-30"},{"$f":"Timing!EL3","v":"2052-12-31"},{"$f":"Timing!EM3","v":"2053-03-31"},{"$f":"Timing!EN3","v":"2053-06-30"},{"$f":"Timing!EO3","v":"2053-09-30"},{"$f":"Timing!EP3","v":"2053-12-31"},{"$f":"Timing!EQ3","v":"2054-03-31"},{"$f":"Timing!ER3","v":"2054-06-30"},{"$f":"Timing!ES3","v":"2054-09-30"},{"$f":"Timing!ET3","v":"2054-12-31"},{"$f":"Timing!EU3","v":"2055-03-31"},{"$f":"Timing!EV3","v":"2055-06-30"},{"$f":"Timing!EW3","v":"2055-09-30"},{"$f":"Timing!EX3","v":"2055-12-31"},{"$f":"Timing!EY3","v":"2056-03-31"},{"$f":"Timing!EZ3","v":"2056-06-30"},{"$f":"Timing!FA3","v":"2056-09-30"},{"$f":"Timing!FB3","v":"2056-12-31"},{"$f":"Timing!FC3","v":"2057-03-31"},{"$f":"Timing!FD3","v":"2057-06-30"},{"$f":"Timing!FE3","v":"2057-09-30"},{"$f":"Timing!FF3","v":"2057-12-31"},{"$f":"Timing!FG3","v":"2058-03-31"},{"$f":"Timing!FH3","v":"2058-06-30"},{"$f":"Timing!FI3","v":"2058-09-30"},{"$f":"Timing!FJ3","v":"2058-12-31"},{"$f":"Timing!FK3","v":"2059-03-31"},{"$f":"Timing!FL3","v":"2059-06-30"},{"$f":"Timing!FM3","v":"2059-09-30"},{"$f":"Timing!FN3","v":"2059-12-31"},{"$f":"Timing!FO3","v":"2060-03-31"},{"$f":"Timing!FP3","v":"2060-06-30"},{"$f":"Timing!FQ3","v":"2060-09-30"},{"$f":"Timing!FR3","v":"2060-12-31"},{"$f":"Timing!FS3","v":"2061-03-31"},{"$f":"Timing!FT3","v":"2061-06-30"},{"$f":"Timing!FU3","v":"2061-09-30"}]
[null,null,"Development Phase",null,{"$f":"Timing!F4","v":"2020-01-01"},{"$f":"Timing!G4","v":"2020-12-31"},null,null,{"$f":"Timing!K4","v":1},{"$f":"Timing!L4","v":1},{"$f":"Timing!M4","v":1},{"$f":"Timing!N4","v":1},{"$f":"Timing!O4","v":0},{"$f":"Timing!P4","v":0},{"$f":"Timing!Q4","v":0},{"$f":"Timing!R4","v":0},{"$f":"Timing!S4","v":0},{"$f":"Timing!T4","v":0},{"$f":"Timing!U4","v":0},{"$f":"Timing!V4","v":0},{"$f":"Timing!W4","v":0},{"$f":"Timing!X4","v":0},{"$f":"Timing!Y4","v":0},{"$f":"Timing!Z4","v":0},{"$f":"Timing!AA4","v":0},{"$f":"Timing!AB4","v":0},{"$f":"Timing!AC4","v":0},{"$f":"Timing!AD4","v":0},{"$f":"Timing!AE4","v":0},{"$f":"Timing!AF4","v":0},{"$f":"Timing!AG4","v":0},{"$f":"Timing!AH4","v":0},{"$f":"Timing!AI4","v":0},{"$f":"Timing!AJ4","v":0},{"$f":"Timing!AK4","v":0},{"$f":"Timing!AL4","v":0},{"$f":"Timing!AM4","v":0},{"$f":"Timing!AN4","v":0},{"$f":"Timing!AO4","v":0},{"$f":"Timing!AP4","v":0},{"$f":"Timing!AQ4","v":0},{"$f":"Timing!AR4","v":0},{"$f":"Timing!AS4","v":0},{"$f":"Timing!AT4","v":0},{"$f":"Timing!AU4","v":0},{"$f":"Timing!AV4","v":0},{"$f":"Timing!AW4","v":0},{"$f":"Timing!AX4","v":0},{"$f":"Timing!AY4","v":0},{"$f":"Timing!AZ4","v":0},{"$f":"Timing!BA4","v":0},{"$f":"Timing!BB4","v":0},{"$f":"Timing!BC4","v":0},{"$f":"Timing!BD4","v":0},{"$f":"Timing!BE4","v":0},{"$f":"Timing!BF4","v":0},{"$f":"Timing!BG4","v":0},{"$f":"Timing!BH4","v":0},{"$f":"Timing!BI4","v":0},{"$f":"Timing!BJ4","v":0},{"$f":"Timing!BK4","v":0},{"$f":"Timing!BL4","v":0},{"$f":"Timing!BM4","v":0},{"$f":"Timing!BN4","v":0},{"$f":"Timing!BO4","v":0},{"$f":"Timing!BP4","v":0},{"$f":"Timing!BQ4","v":0},{"$f":"Timing!BR4","v":0},{"$f":"Timing!BS4","v":0},{"$f":"Timing!BT4","v":0},{"$f":"Timing!BU4","v":0},{"$f":"Timing!BV4","v":0},{"$f":"Timing!BW4","v":0},{"$f":"Timing!BX4","v":0},{"$f":"Timing!BY4","v":0},{"$f":"Timing!BZ4","v":0},{"$f":"Timing!CA4","v":0},{"$f":"Timing!CB4","v":0},{"$f":"Timing!CC4","v":0},{"$f":"Timing!CD4","v":0},{"$f":"Timing!CE4","v":0},{"$f":"Timing!CF4","v":0},{"$f":"Timing!CG4","v":0},{"$f":"Timing!CH4","v":0},{"$f":"Timing!CI4","v":0},{"$f":"Timing!CJ4","v":0},{"$f":"Timing!CK4","v":0},{"$f":"Timing!CL4","v":0},{"$f":"Timing!CM4","v":0},{"$f":"Timing!CN4","v":0},{"$f":"Timing!CO4","v":0},{"$f":"Timing!CP4","v":0},{"$f":"Timing!CQ4","v":0},{"$f":"Timing!CR4","v":0},{"$f":"Timing!CS4","v":0},{"$f":"Timing!CT4","v":0},{"$f":"Timing!CU4","v":0},{"$f":"Timing!CV4","v":0},{"$f":"Timing!CW4","v":0},{"$f":"Timing!CX4","v":0},{"$f":"Timing!CY4","v":0},{"$f":"Timing!CZ4","v":0},{"$f":"Timing!DA4","v":0},{"$f":"Timing!DB4","v":0},{"$f":"Timing!DC4","v":0},{"$f":"Timing!DD4","v":0},{"$f":"Timing!DE4","v":0},{"$f":"Timing!DF4","v":0},{"$f":"Timing!DG4","v":0},{"$f":"Timing!DH4","v":0},{"$f":"Timing!DI4","v":0},{"$f":"Timing!DJ4","v":0},{"$f":"Timing!DK4","v":0},{"$f":"Timing!DL4","v":0},{"$f":"Timing!DM4","v":0},{"$f":"Timing!DN4","v":0},{"$f":"Timing!DO4","v":0},{"$f":"Timing!DP4","v":0},{"$f":"Timing!DQ4","v":0},{"$f":"Timing!DR4","v":0},{"$f":"Timing!DS4","v":0},{"$f":"Timing!DT4","v":0},{"$f":"Timing!DU4","v":0},{"$f":"Timing!DV4","v":0},{"$f":"Timing!DW4","v":0},{"$f":"Timing!DX4","v":0},{"$f":"Timing!DY4","v":0},{"$f":"Timing!DZ4","v":0},{"$f":"Timing!EA4","v":0},{"$f":"Timing!EB4","v":0},{"$f":"Timing!EC4","v":0},{"$f":"Timing!ED4","v":0},{"$f":"Timing!EE4","v":0},{"$f":"Timing!EF4","v":0},{"$f":"Timing!EG4","v":0},{"$f":"Timing!EH4","v":0},{"$f":"Timing!EI4","v":0},{"$f":"Timing!EJ4","v":0},{"$f":"Timing!EK4","v":0},{"$f":"Timing!EL4","v":0},{"$f":"Timing!EM4","v":0},{"$f":"Timing!EN4","v":0},{"$f":"Timing!EO4","v":0},{"$f":"Timing!EP4","v":0},{"$f":"Timing!EQ4","v":0},{"$f":"Timing!ER4","v":0},{"$f":"Timing!ES4","v":0},{"$f":"Timing!ET4","v":0},{"$f":"Timing!EU4","v":0},{"$f":"Timing!EV4","v":0},{"$f":"Timing!EW4","v":0},{"$f":"Timing!EX4","v":0},{"$f":"Timing!EY4","v":0},{"$f":"Timing!EZ4","v":0},{"$f":"Timing!FA4","v":0},{"$f":"Timing!FB4","v":0},{"$f":"Timing!FC4","v":0},{"$f":"Timing!FD4","v":0},{"$f":"Timing!FE4","v":0},{"$f":"Timing!FF4","v":0},{"$f":"Timing!FG4","v":0},{"$f":"Timing!FH4","v":0},{"$f":"Timing!FI4","v":0},{"$f":"Timing!FJ4","v":0},{"$f":"Timing!FK4","v":0},{"$f":"Timing!FL4","v":0},{"$f":"Timing!FM4","v":0},{"$f":"Timing!FN4","v":0},{"$f":"Timing!FO4","v":0},{"$f":"Timing!FP4","v":0},{"$f":"Timing!FQ4","v":0},{"$f":"Timing!FR4","v":0},{"$f":"Timing!FS4","v":0},{"$f":"Timing!FT4","v":0},{"$f":"Timing!FU4","v":0}]
[null,null,"Construction Phase",null,{"$f":"Timing!F5","v":"2021-01-01"},{"$f":"Timing!G5","v":"2021-12-31"},null,null,{"$f":"Timing!K5","v":0},{"$f":"Timing!L5","v":0},{"$f":"Timing!M5","v":0},{"$f":"Timing!N5","v":0},{"$f":"Timing!O5","v":1},{"$f":"Timing!P5","v":1},{"$f":"Timing!Q5","v":1},{"$f":"Timing!R5","v":1},{"$f":"Timing!S5","v":0},{"$f":"Timing!T5","v":0},{"$f":"Timing!U5","v":0},{"$f":"Timing!V5","v":0},{"$f":"Timing!W5","v":0},{"$f":"Timing!X5","v":0},{"$f":"Timing!Y5","v":0},{"$f":"Timing!Z5","v":0},{"$f":"Timing!AA5","v":0},{"$f":"Timing!AB5","v":0},{"$f":"Timing!AC5","v":0},{"$f":"Timing!AD5","v":0},{"$f":"Timing!AE5","v":0},{"$f":"Timing!AF5","v":0},{"$f":"Timing!AG5","v":0},{"$f":"Timing!AH5","v":0},{"$f":"Timing!AI5","v":0},{"$f":"Timing!AJ5","v":0},{"$f":"Timing!AK5","v":0},{"$f":"Timing!AL5","v":0},{"$f":"Timing!AM5","v":0},{"$f":"Timing!AN5","v":0},{"$f":"Timing!AO5","v":0},{"$f":"Timing!AP5","v":0},{"$f":"Timing!AQ5","v":0},{"$f":"Timing!AR5","v":0},{"$f":"Timing!AS5","v":0},{"$f":"Timing!AT5","v":0},{"$f":"Timing!AU5","v":0},{"$f":"Timing!AV5","v":0},{"$f":"Timing!AW5","v":0},{"$f":"Timing!AX5","v":0},{"$f":"Timing!AY5","v":0},{"$f":"Timing!AZ5","v":0},{"$f":"Timing!BA5","v":0},{"$f":"Timing!BB5","v":0},{"$f":"Timing!BC5","v":0},{"$f":"Timing!BD5","v":0},{"$f":"Timing!BE5","v":0},{"$f":"Timing!BF5","v":0},{"$f":"Timing!BG5","v":0},{"$f":"Timing!BH5","v":0},{"$f":"Timing!BI5","v":0},{"$f":"Timing!BJ5","v":0},{"$f":"Timing!BK5","v":0},{"$f":"Timing!BL5","v":0},{"$f":"Timing!BM5","v":0},{"$f":"Timing!BN5","v":0},{"$f":"Timing!BO5","v":0},{"$f":"Timing!BP5","v":0},{"$f":"Timing!BQ5","v":0},{"$f":"Timing!BR5","v":0},{"$f":"Timing!BS5","v":0},{"$f":"Timing!BT5","v":0},{"$f":"Timing!BU5","v":0},{"$f":"Timing!BV5","v":0},{"$f":"Timing!BW5","v":0},{"$f":"Timing!BX5","v":0},{"$f":"Timing!BY5","v":0},{"$f":"Timing!BZ5","v":0},{"$f":"Timing!CA5","v":0},{"$f":"Timing!CB5","v":0},{"$f":"Timing!CC5","v":0},{"$f":"Timing!CD5","v":0},{"$f":"Timing!CE5","v":0},{"$f":"Timing!CF5","v":0},{"$f":"Timing!CG5","v":0},{"$f":"Timing!CH5","v":0},{"$f":"Timing!CI5","v":0},{"$f":"Timing!CJ5","v":0},{"$f":"Timing!CK5","v":0},{"$f":"Timing!CL5","v":0},{"$f":"Timing!CM5","v":0},{"$f":"Timing!CN5","v":0},{"$f":"Timing!CO5","v":0},{"$f":"Timing!CP5","v":0},{"$f":"Timing!CQ5","v":0},{"$f":"Timing!CR5","v":0},{"$f":"Timing!CS5","v":0},{"$f":"Timing!CT5","v":0},{"$f":"Timing!CU5","v":0},{"$f":"Timing!CV5","v":0},{"$f":"Timing!CW5","v":0},{"$f":"Timing!CX5","v":0},{"$f":"Timing!CY5","v":0},{"$f":"Timing!CZ5","v":0},{"$f":"Timing!DA5","v":0},{"$f":"Timing!DB5","v":0},{"$f":"Timing!DC5","v":0},{"$f":"Timing!DD5","v":0},{"$f":"Timing!DE5","v":0},{"$f":"Timing!DF5","v":0},{"$f":"Timing!DG5","v":0},{"$f":"Timing!DH5","v":0},{"$f":"Timing!DI5","v":0},{"$f":"Timing!DJ5","v":0},{"$f":"Timing!DK5","v":0},{"$f":"Timing!DL5","v":0},{"$f":"Timing!DM5","v":0},{"$f":"Timing!DN5","v":0},{"$f":"Timing!DO5","v":0},{"$f":"Timing!DP5","v":0},{"$f":"Timing!DQ5","v":0},{"$f":"Timing!DR5","v":0},{"$f":"Timing!DS5","v":0},{"$f":"Timing!DT5","v":0},{"$f":"Timing!DU5","v":0},{"$f":"Timing!DV5","v":0},{"$f":"Timing!DW5","v":0},{"$f":"Timing!DX5","v":0},{"$f":"Timing!DY5","v":0},{"$f":"Timing!DZ5","v":0},{"$f":"Timing!EA5","v":0},{"$f":"Timing!EB5","v":0},{"$f":"Timing!EC5","v":0},{"$f":"Timing!ED5","v":0},{"$f":"Timing!EE5","v":0},{"$f":"Timing!EF5","v":0},{"$f":"Timing!EG5","v":0},{"$f":"Timing!EH5","v":0},{"$f":"Timing!EI5","v":0},{"$f":"Timing!EJ5","v":0},{"$f":"Timing!EK5","v":0},{"$f":"Timing!EL5","v":0},{"$f":"Timing!EM5","v":0},{"$f":"Timing!EN5","v":0},{"$f":"Timing!EO5","v":0},{"$f":"Timing!EP5","v":0},{"$f":"Timing!EQ5","v":0},{"$f":"Timing!ER5","v":0},{"$f":"Timing!ES5","v":0},{"$f":"Timing!ET5","v":0},{"$f":"Timing!EU5","v":0},{"$f":"Timing!EV5","v":0},{"$f":"Timing!EW5","v":0},{"$f":"Timing!EX5","v":0},{"$f":"Timing!EY5","v":0},{"$f":"Timing!EZ5","v":0},{"$f":"Timing!FA5","v":0},{"$f":"Timing!FB5","v":0},{"$f":"Timing!FC5","v":0},{"$f":"Timing!FD5","v":0},{"$f":"Timing!FE5","v":0},{"$f":"Timing!FF5","v":0},{"$f":"Timing!FG5","v":0},{"$f":"Timing!FH5","v":0},{"$f":"Timing!FI5","v":0},{"$f":"Timing!FJ5","v":0},{"$f":"Timing!FK5","v":0},{"$f":"Timing!FL5","v":0},{"$f":"Timing!FM5","v":0},{"$f":"Timing!FN5","v":0},{"$f":"Timing!FO5","v":0},{"$f":"Timing!FP5","v":0},{"$f":"Timing!FQ5","v":0},{"$f":"Timing!FR5","v":0},{"$f":"Timing!FS5","v":0},{"$f":"Timing!FT5","v":0},{"$f":"Timing!FU5","v":0}]
[null,null,"Operation Phase",null,{"$f":"Timing!F6","v":"2022-01-01"},{"$f":"Timing!G6","v":"2056-12-31"},null,null,{"$f":"Timing!K6","v":0},{"$f":"Timing!L6","v":0},{"$f":"Timing!M6","v":0},{"$f":"Timing!N6","v":0},{"$f":"Timing!O6","v":0},{"$f":"Timing!P6","v":0},{"$f":"Timing!Q6","v":0},{"$f":"Timing!R6","v":0},{"$f":"Timing!S6","v":1},{"$f":"Timing!T6","v":1},{"$f":"Timing!U6","v":1},{"$f":"Timing!V6","v":1},{"$f":"Timing!W6","v":1},{"$f":"Timing!X6","v":1},{"$f":"Timing!Y6","v":1},{"$f":"Timing!Z6","v":1},{"$f":"Timing!AA6","v":1},{"$f":"Timing!AB6","v":1},{"$f":"Timing!AC6","v":1},{"$f":"Timing!AD6","v":1},{"$f":"Timing!AE6","v":1},{"$f":"Timing!AF6","v":1},{"$f":"Timing!AG6","v":1},{"$f":"Timing!AH6","v":1},{"$f":"Timing!AI6","v":1},{"$f":"Timing!AJ6","v":1},{"$f":"Timing!AK6","v":1},{"$f":"Timing!AL6","v":1},{"$f":"Timing!AM6","v":1},{"$f":"Timing!AN6","v":1},{"$f":"Timing!AO6","v":1},{"$f":"Timing!AP6","v":1},{"$f":"Timing!AQ6","v":1},{"$f":"Timing!AR6","v":1},{"$f":"Timing!AS6","v":1},{"$f":"Timing!AT6","v":1},{"$f":"Timing!AU6","v":1},{"$f":"Timing!AV6","v":1},{"$f":"Timing!AW6","v":1},{"$f":"Timing!AX6","v":1},{"$f":"Timing!AY6","v":1},{"$f":"Timing!AZ6","v":1},{"$f":"Timing!BA6","v":1},{"$f":"Timing!BB6","v":1},{"$f":"Timing!BC6","v":1},{"$f":"Timing!BD6","v":1},{"$f":"Timing!BE6","v":1},{"$f":"Timing!BF6","v":1},{"$f":"Timing!BG6","v":1},{"$f":"Timing!BH6","v":1},{"$f":"Timing!BI6","v":1},{"$f":"Timing!BJ6","v":1},{"$f":"Timing!BK6","v":1},{"$f":"Timing!BL6","v":1},{"$f":"Timing!BM6","v":1},{"$f":"Timing!BN6","v":1},{"$f":"Timing!BO6","v":1},{"$f":"Timing!BP6","v":1},{"$f":"Timing!BQ6","v":1},{"$f":"Timing!BR6","v":1},{"$f":"Timing!BS6","v":1},{"$f":"Timing!BT6","v":1},{"$f":"Timing!BU6","v":1},{"$f":"Timing!BV6","v":1},{"$f":"Timing!BW6","v":1},{"$f":"Timing!BX6","v":1},{"$f":"Timing!BY6","v":1},{"$f":"Timing!BZ6","v":1},{"$f":"Timing!CA6","v":1},{"$f":"Timing!CB6","v":1},{"$f":"Timing!CC6","v":1},{"$f":"Timing!CD6","v":1},{"$f":"Timing!CE6","v":1},{"$f":"Timing!CF6","v":1},{"$f":"Timing!CG6","v":1},{"$f":"Timing!CH6","v":1},{"$f":"Timing!CI6","v":1},{"$f":"Timing!CJ6","v":1},{"$f":"Timing!CK6","v":1},{"$f":"Timing!CL6","v":1},{"$f":"Timing!CM6","v":1},{"$f":"Timing!CN6","v":1},{"$f":"Timing!CO6","v":1},{"$f":"Timing!CP6","v":1},{"$f":"Timing!CQ6","v":1},{"$f":"Timing!CR6","v":1},{"$f":"Timing!CS6","v":1},{"$f":"Timing!CT6","v":1},{"$f":"Timing!CU6","v":1},{"$f":"Timing!CV6","v":1},{"$f":"Timing!CW6","v":1},{"$f":"Timing!CX6","v":1},{"$f":"Timing!CY6","v":1},{"$f":"Timing!CZ6","v":1},{"$f":"Timing!DA6","v":1},{"$f":"Timing!DB6","v":1},{"$f":"Timing!DC6","v":1},{"$f":"Timing!DD6","v":1},{"$f":"Timing!DE6","v":1},{"$f":"Timing!DF6","v":1},{"$f":"Timing!DG6","v":1},{"$f":"Timing!DH6","v":1},{"$f":"Timing!DI6","v":1},{"$f":"Timing!DJ6","v":1},{"$f":"Timing!DK6","v":1},{"$f":"Timing!DL6","v":1},{"$f":"Timing!DM6","v":1},{"$f":"Timing!DN6","v":1},{"$f":"Timing!DO6","v":1},{"$f":"Timing!DP6","v":1},{"$f":"Timing!DQ6","v":1},{"$f":"Timing!DR6","v":1},{"$f":"Timing!DS6","v":1},{"$f":"Timing!DT6","v":1},{"$f":"Timing!DU6","v":1},{"$f":"Timing!DV6","v":1},{"$f":"Timing!DW6","v":1},{"$f":"Timing!DX6","v":1},{"$f":"Timing!DY6","v":1},{"$f":"Timing!DZ6","v":1},{"$f":"Timing!EA6","v":1},{"$f":"Timing!EB6","v":1},{"$f":"Timing!EC6","v":1},{"$f":"Timing!ED6","v":1},{"$f":"Timing!EE6","v":1},{"$f":"Timing!EF6","v":1},{"$f":"Timing!EG6","v":1},{"$f":"Timing!EH6","v":1},{"$f":"Timing!EI6","v":1},{"$f":"Timing!EJ6","v":1},{"$f":"Timing!EK6","v":1},{"$f":"Timing!EL6","v":1},{"$f":"Timing!EM6","v":1},{"$f":"Timing!EN6","v":1},{"$f":"Timing!EO6","v":1},{"$f":"Timing!EP6","v":1},{"$f":"Timing!EQ6","v":1},{"$f":"Timing!ER6","v":1},{"$f":"Timing!ES6","v":1},{"$f":"Timing!ET6","v":1},{"$f":"Timing!EU6","v":1},{"$f":"Timing!EV6","v":1},{"$f":"Timing!EW6","v":1},{"$f":"Timing!EX6","v":1},{"$f":"Timing!EY6","v":1},{"$f":"Timing!EZ6","v":1},{"$f":"Timing!FA6","v":1},{"$f":"Timing!FB6","v":1},{"$f":"Timing!FC6","v":0},{"$f":"Timing!FD6","v":0},{"$f":"Timing!FE6","v":0},{"$f":"Timing!FF6","v":0},{"$f":"Timing!FG6","v":0},{"$f":"Timing!FH6","v":0},{"$f":"Timing!FI6","v":0},{"$f":"Timing!FJ6","v":0},{"$f":"Timing!FK6","v":0},{"$f":"Timing!FL6","v":0},{"$f":"Timing!FM6","v":0},{"$f":"Timing!FN6","v":0},{"$f":"Timing!FO6","v":0},{"$f":"Timing!FP6","v":0},{"$f":"Timing!FQ6","v":0},{"$f":"Timing!FR6","v":0},{"$f":"Timing!FS6","v":0},{"$f":"Timing!FT6","v":0},{"$f":"Timing!FU6","v":0}]
[]
[null,null,"Counters and flags"]
[null,null,"Calendar year",null,null,null,null,null,{"$f":"YEAR(I3)","v":2020},2020,2020,2020,2021,2021,2021,2021,2022,2022,2022,2022,2023,2023,2023,2023,2024,2024,2024,2024,2025,2025,2025,2025,2026,2026,2026,2026,2027,2027,2027,2027,2028,2028,2028,2028,2029,2029,2029,2029,2030,2030,2030,2030,2031,2031,2031,2031,2032,2032,2032,2032,2033,2033,2033,2033,2034,2034,2034,2034,2035,2035,2035,2035,{"$f":"YEAR(BU3)","v":2036},2036,2036,2036,2037,2037,2037,2037,2038,2038,2038,2038,2039,2039,2039,2039,2040,2040,2040,2040,2041,2041,2041,2041,2042,2042,2042,2042,2043,2043,2043,2043,2044,2044,2044,2044,2045,2045,2045,2045,2046,2046,2046,2046,2047,2047,2047,2047,2048,2048,2048,2048,2049,2049,2049,2049,2050,2050,2050,2050,2051,2051,2051,2051,{"$f":"YEAR(EG3)","v":2052},2052,2052,2052,2053,2053,2053,2053,2054,2054,2054,2054,2055,2055,2055,2055,2056,2056,2056,2056,2057,2057,2057,2057,2058,2058,2058,2058,2059,2059,2059,2059,2060,2060,2060,2060,2061,2061,2061]
[null,null,"Days in Period",null,null,null,null,null,{"$f":"I3-I2+1","v":91},91,92,92,90,91,92,92,90,91,92,92,90,91,92,92,91,91,92,92,90,91,92,92,90,91,92,92,90,91,92,92,91,91,92,92,90,91,92,92,90,91,92,92,90,91,92,92,91,91,92,92,90,91,92,92,90,91,92,92,90,91,92,92,{"$f":"BU3-BU2+1","v":91},91,92,92,90,91,92,92,90,91,92,92,90,91,92,92,91,91,92,92,90,91,92,92,90,91,92,92,90,91,92,92,91,91,92,92,90,91,92,92,90,91,92,92,90,91,92,92,91,91,92,92,90,91,92,92,90,91,92,92,90,91,92,92,{"$f":"EG3-EG2+1","v":91},91,92,92,90,91,92,92,90,91,92,92,90,91,92,92,91,91,92,92,90,91,92,92,90,91,92,92,90,91,92,92,91,91,92,92,90,91,92]
[null,null,"Development quarter",null,null,null,null,null,{"$f":"(H11+1)*I4","v":1},2,3,4,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(BT11+1)*BU4","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(EF11+1)*EG4","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Construction Quarter",null,null,null,null,null,0,0,0,0,1,2,3,4,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Operations Quarter",null,null,null,null,null,0,0,0,0,0,0,0,0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,50,51,52,53,54,55,56,57,58,59,60,61,62,63,64,65,66,67,68,69,70,71,72,73,74,75,76,77,78,79,80,81,82,83,84,85,86,87,88,89,90,91,92,93,94,95,96,97,98,99,100,101,102,103,104,105,106,107,108,109,110,111,112,113,114,115,116,117,118,119,120,121,122,123,124,125,126,127,128,129,130,131,132,133,134,135,136,137,138,139,140,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Operations Year",null,null,null,null,null,{"$f":"ROUNDUP(I13/4,0)","v":0},0,0,0,0,0,0,0,1,1,1,1,2,2,2,2,3,3,3,3,4,4,4,4,5,5,5,5,6,6,6,6,7,7,7,7,8,8,8,8,9,9,9,9,10,10,10,10,11,11,11,11,12,12,12,12,13,13,13,13,14,14,14,14,{"$f":"ROUNDUP(BU13/4,0)","v":15},15,15,15,16,16,16,16,17,17,17,17,18,18,18,18,19,19,19,19,20,20,20,20,21,21,21,21,22,22,22,22,23,23,23,23,24,24,24,24,25,25,25,25,26,26,26,26,27,27,27,27,28,28,28,28,29,29,29,29,30,30,30,30,{"$f":"ROUNDUP(EG13/4,0)","v":31},31,31,31,32,32,32,32,33,33,33,33,34,34,34,34,35,35,35,35,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Escalation Counter",null,null,null,null,null,{"$f":"IF(I14=0,0,I14-1)","v":0},0,0,0,0,0,0,0,0,0,0,0,1,1,1,1,2,2,2,2,3,3,3,3,4,4,4,4,5,5,5,5,6,6,6,6,7,7,7,7,8,8,8,8,9,9,9,9,10,10,10,10,11,11,11,11,12,12,12,12,13,13,13,13,{"$f":"IF(BU14=0,0,BU14-1)","v":14},14,14,14,15,15,15,15,16,16,16,16,17,17,17,17,18,18,18,18,19,19,19,19,20,20,20,20,21,21,21,21,22,22,22,22,23,23,23,23,24,24,24,24,25,25,25,25,26,26,26,26,27,27,27,27,28,28,28,28,29,29,29,29,{"$f":"IF(EG14=0,0,EG14-1)","v":30},30,30,30,31,31,31,31,32,32,32,32,33,33,33,33,34,34,34,34,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Pre-flip period",null,null,null,null,null,{"$f":"Timing!K33","v":0},{"$f":"Timing!L33","v":0},{"$f":"Timing!M33","v":0},{"$f":"Timing!N33","v":0},{"$f":"Timing!O33","v":0},{"$f":"Timing!P33","v":0},{"$f":"Timing!Q33","v":0},{"$f":"Timing!R33","v":0},{"$f":"Timing!S33","v":1},{"$f":"Timing!T33","v":1},{"$f":"Timing!U33","v":1},{"$f":"Timing!V33","v":1},{"$f":"Timing!W33","v":1},{"$f":"Timing!X33","v":1},{"$f":"Timing!Y33","v":1},{"$f":"Timing!Z33","v":1},{"$f":"Timing!AA33","v":1},{"$f":"Timing!AB33","v":1},{"$f":"Timing!AC33","v":1},{"$f":"Timing!AD33","v":1},{"$f":"Timing!AE33","v":1},{"$f":"Timing!AF33","v":1},{"$f":"Timing!AG33","v":1},{"$f":"Timing!AH33","v":1},{"$f":"Timing!AI33","v":1},{"$f":"Timing!AJ33","v":1},{"$f":"Timing!AK33","v":1},{"$f":"Timing!AL33","v":1},{"$f":"Timing!AM33","v":0},{"$f":"Timing!AN33","v":0},{"$f":"Timing!AO33","v":0},{"$f":"Timing!AP33","v":0},{"$f":"Timing!AQ33","v":0},{"$f":"Timing!AR33","v":0},{"$f":"Timing!AS33","v":0},{"$f":"Timing!AT33","v":0},{"$f":"Timing!AU33","v":0},{"$f":"Timing!AV33","v":0},{"$f":"Timing!AW33","v":0},{"$f":"Timing!AX33","v":0},{"$f":"Timing!AY33","v":0},{"$f":"Timing!AZ33","v":0},{"$f":"Timing!BA33","v":0},{"$f":"Timing!BB33","v":0},{"$f":"Timing!BC33","v":0},{"$f":"Timing!BD33","v":0},{"$f":"Timing!BE33","v":0},{"$f":"Timing!BF33","v":0},{"$f":"Timing!BG33","v":0},{"$f":"Timing!BH33","v":0},{"$f":"Timing!BI33","v":0},{"$f":"Timing!BJ33","v":0},{"$f":"Timing!BK33","v":0},{"$f":"Timing!BL33","v":0},{"$f":"Timing!BM33","v":0},{"$f":"Timing!BN33","v":0},{"$f":"Timing!BO33","v":0},{"$f":"Timing!BP33","v":0},{"$f":"Timing!BQ33","v":0},{"$f":"Timing!BR33","v":0},{"$f":"Timing!BS33","v":0},{"$f":"Timing!BT33","v":0},{"$f":"Timing!BU33","v":0},{"$f":"Timing!BV33","v":0},{"$f":"Timing!BW33","v":0},{"$f":"Timing!BX33","v":0},{"$f":"Timing!BY33","v":0},{"$f":"Timing!BZ33","v":0},{"$f":"Timing!CA33","v":0},{"$f":"Timing!CB33","v":0},{"$f":"Timing!CC33","v":0},{"$f":"Timing!CD33","v":0},{"$f":"Timing!CE33","v":0},{"$f":"Timing!CF33","v":0},{"$f":"Timing!CG33","v":0},{"$f":"Timing!CH33","v":0},{"$f":"Timing!CI33","v":0},{"$f":"Timing!CJ33","v":0},{"$f":"Timing!CK33","v":0},{"$f":"Timing!CL33","v":0},{"$f":"Timing!CM33","v":0},{"$f":"Timing!CN33","v":0},{"$f":"Timing!CO33","v":0},{"$f":"Timing!CP33","v":0},{"$f":"Timing!CQ33","v":0},{"$f":"Timing!CR33","v":0},{"$f":"Timing!CS33","v":0},{"$f":"Timing!CT33","v":0},{"$f":"Timing!CU33","v":0},{"$f":"Timing!CV33","v":0},{"$f":"Timing!CW33","v":0},{"$f":"Timing!CX33","v":0},{"$f":"Timing!CY33","v":0},{"$f":"Timing!CZ33","v":0},{"$f":"Timing!DA33","v":0},{"$f":"Timing!DB33","v":0},{"$f":"Timing!DC33","v":0},{"$f":"Timing!DD33","v":0},{"$f":"Timing!DE33","v":0},{"$f":"Timing!DF33","v":0},{"$f":"Timing!DG33","v":0},{"$f":"Timing!DH33","v":0},{"$f":"Timing!DI33","v":0},{"$f":"Timing!DJ33","v":0},{"$f":"Timing!DK33","v":0},{"$f":"Timing!DL33","v":0},{"$f":"Timing!DM33","v":0},{"$f":"Timing!DN33","v":0},{"$f":"Timing!DO33","v":0},{"$f":"Timing!DP33","v":0},{"$f":"Timing!DQ33","v":0},{"$f":"Timing!DR33","v":0},{"$f":"Timing!DS33","v":0},{"$f":"Timing!DT33","v":0},{"$f":"Timing!DU33","v":0},{"$f":"Timing!DV33","v":0},{"$f":"Timing!DW33","v":0},{"$f":"Timing!DX33","v":0},{"$f":"Timing!DY33","v":0},{"$f":"Timing!DZ33","v":0},{"$f":"Timing!EA33","v":0},{"$f":"Timing!EB33","v":0},{"$f":"Timing!EC33","v":0},{"$f":"Timing!ED33","v":0},{"$f":"Timing!EE33","v":0},{"$f":"Timing!EF33","v":0},{"$f":"Timing!EG33","v":0},{"$f":"Timing!EH33","v":0},{"$f":"Timing!EI33","v":0},{"$f":"Timing!EJ33","v":0},{"$f":"Timing!EK33","v":0},{"$f":"Timing!EL33","v":0},{"$f":"Timing!EM33","v":0},{"$f":"Timing!EN33","v":0},{"$f":"Timing!EO33","v":0},{"$f":"Timing!EP33","v":0},{"$f":"Timing!EQ33","v":0},{"$f":"Timing!ER33","v":0},{"$f":"Timing!ES33","v":0},{"$f":"Timing!ET33","v":0},{"$f":"Timing!EU33","v":0},{"$f":"Timing!EV33","v":0},{"$f":"Timing!EW33","v":0},{"$f":"Timing!EX33","v":0},{"$f":"Timing!EY33","v":0},{"$f":"Timing!EZ33","v":0},{"$f":"Timing!FA33","v":0},{"$f":"Timing!FB33","v":0},{"$f":"Timing!FC33","v":0},{"$f":"Timing!FD33","v":0},{"$f":"Timing!FE33","v":0},{"$f":"Timing!FF33","v":0},{"$f":"Timing!FG33","v":0},{"$f":"Timing!FH33","v":0},{"$f":"Timing!FI33","v":0},{"$f":"Timing!FJ33","v":0},{"$f":"Timing!FK33","v":0},{"$f":"Timing!FL33","v":0},{"$f":"Timing!FM33","v":0},{"$f":"Timing!FN33","v":0},{"$f":"Timing!FO33","v":0},{"$f":"Timing!FP33","v":0},{"$f":"Timing!FQ33","v":0},{"$f":"Timing!FR33","v":0},{"$f":"Timing!FS33","v":0},{"$f":"Timing!FT33","v":0},{"$f":"Timing!FU33","v":0}]
[null,null,"Post-flip period",null,null,null,null,null,{"$f":"Timing!K34","v":0},{"$f":"Timing!L34","v":0},{"$f":"Timing!M34","v":0},{"$f":"Timing!N34","v":0},{"$f":"Timing!O34","v":0},{"$f":"Timing!P34","v":0},{"$f":"Timing!Q34","v":0},{"$f":"Timing!R34","v":0},{"$f":"Timing!S34","v":0},{"$f":"Timing!T34","v":0},{"$f":"Timing!U34","v":0},{"$f":"Timing!V34","v":0},{"$f":"Timing!W34","v":0},{"$f":"Timing!X34","v":0},{"$f":"Timing!Y34","v":0},{"$f":"Timing!Z34","v":0},{"$f":"Timing!AA34","v":0},{"$f":"Timing!AB34","v":0},{"$f":"Timing!AC34","v":0},{"$f":"Timing!AD34","v":0},{"$f":"Timing!AE34","v":0},{"$f":"Timing!AF34","v":0},{"$f":"Timing!AG34","v":0},{"$f":"Timing!AH34","v":0},{"$f":"Timing!AI34","v":0},{"$f":"Timing!AJ34","v":0},{"$f":"Timing!AK34","v":0},{"$f":"Timing!AL34","v":0},{"$f":"Timing!AM34","v":1},{"$f":"Timing!AN34","v":1},{"$f":"Timing!AO34","v":1},{"$f":"Timing!AP34","v":1},{"$f":"Timing!AQ34","v":1},{"$f":"Timing!AR34","v":1},{"$f":"Timing!AS34","v":1},{"$f":"Timing!AT34","v":1},{"$f":"Timing!AU34","v":1},{"$f":"Timing!AV34","v":1},{"$f":"Timing!AW34","v":1},{"$f":"Timing!AX34","v":1},{"$f":"Timing!AY34","v":1},{"$f":"Timing!AZ34","v":1},{"$f":"Timing!BA34","v":1},{"$f":"Timing!BB34","v":1},{"$f":"Timing!BC34","v":1},{"$f":"Timing!BD34","v":1},{"$f":"Timing!BE34","v":1},{"$f":"Timing!BF34","v":1},{"$f":"Timing!BG34","v":1},{"$f":"Timing!BH34","v":1},{"$f":"Timing!BI34","v":1},{"$f":"Timing!BJ34","v":1},{"$f":"Timing!BK34","v":1},{"$f":"Timing!BL34","v":1},{"$f":"Timing!BM34","v":1},{"$f":"Timing!BN34","v":1},{"$f":"Timing!BO34","v":1},{"$f":"Timing!BP34","v":1},{"$f":"Timing!BQ34","v":1},{"$f":"Timing!BR34","v":1},{"$f":"Timing!BS34","v":1},{"$f":"Timing!BT34","v":1},{"$f":"Timing!BU34","v":1},{"$f":"Timing!BV34","v":1},{"$f":"Timing!BW34","v":1},{"$f":"Timing!BX34","v":1},{"$f":"Timing!BY34","v":1},{"$f":"Timing!BZ34","v":1},{"$f":"Timing!CA34","v":1},{"$f":"Timing!CB34","v":1},{"$f":"Timing!CC34","v":1},{"$f":"Timing!CD34","v":1},{"$f":"Timing!CE34","v":1},{"$f":"Timing!CF34","v":1},{"$f":"Timing!CG34","v":1},{"$f":"Timing!CH34","v":1},{"$f":"Timing!CI34","v":1},{"$f":"Timing!CJ34","v":1},{"$f":"Timing!CK34","v":1},{"$f":"Timing!CL34","v":1},{"$f":"Timing!CM34","v":1},{"$f":"Timing!CN34","v":1},{"$f":"Timing!CO34","v":1},{"$f":"Timing!CP34","v":1},{"$f":"Timing!CQ34","v":1},{"$f":"Timing!CR34","v":1},{"$f":"Timing!CS34","v":1},{"$f":"Timing!CT34","v":1},{"$f":"Timing!CU34","v":1},{"$f":"Timing!CV34","v":1},{"$f":"Timing!CW34","v":1},{"$f":"Timing!CX34","v":1},{"$f":"Timing!CY34","v":1},{"$f":"Timing!CZ34","v":1},{"$f":"Timing!DA34","v":1},{"$f":"Timing!DB34","v":1},{"$f":"Timing!DC34","v":1},{"$f":"Timing!DD34","v":1},{"$f":"Timing!DE34","v":1},{"$f":"Timing!DF34","v":1},{"$f":"Timing!DG34","v":1},{"$f":"Timing!DH34","v":1},{"$f":"Timing!DI34","v":1},{"$f":"Timing!DJ34","v":1},{"$f":"Timing!DK34","v":1},{"$f":"Timing!DL34","v":1},{"$f":"Timing!DM34","v":1},{"$f":"Timing!DN34","v":1},{"$f":"Timing!DO34","v":1},{"$f":"Timing!DP34","v":1},{"$f":"Timing!DQ34","v":1},{"$f":"Timing!DR34","v":1},{"$f":"Timing!DS34","v":1},{"$f":"Timing!DT34","v":1},{"$f":"Timing!DU34","v":1},{"$f":"Timing!DV34","v":1},{"$f":"Timing!DW34","v":1},{"$f":"Timing!DX34","v":1},{"$f":"Timing!DY34","v":1},{"$f":"Timing!DZ34","v":1},{"$f":"Timing!EA34","v":1},{"$f":"Timing!EB34","v":1},{"$f":"Timing!EC34","v":1},{"$f":"Timing!ED34","v":1},{"$f":"Timing!EE34","v":1},{"$f":"Timing!EF34","v":1},{"$f":"Timing!EG34","v":1},{"$f":"Timing!EH34","v":1},{"$f":"Timing!EI34","v":1},{"$f":"Timing!EJ34","v":1},{"$f":"Timing!EK34","v":1},{"$f":"Timing!EL34","v":1},{"$f":"Timing!EM34","v":1},{"$f":"Timing!EN34","v":1},{"$f":"Timing!EO34","v":1},{"$f":"Timing!EP34","v":1},{"$f":"Timing!EQ34","v":1},{"$f":"Timing!ER34","v":1},{"$f":"Timing!ES34","v":1},{"$f":"Timing!ET34","v":1},{"$f":"Timing!EU34","v":1},{"$f":"Timing!EV34","v":1},{"$f":"Timing!EW34","v":1},{"$f":"Timing!EX34","v":1},{"$f":"Timing!EY34","v":1},{"$f":"Timing!EZ34","v":1},{"$f":"Timing!FA34","v":1},{"$f":"Timing!FB34","v":1},{"$f":"Timing!FC34","v":0},{"$f":"Timing!FD34","v":0},{"$f":"Timing!FE34","v":0},{"$f":"Timing!FF34","v":0},{"$f":"Timing!FG34","v":0},{"$f":"Timing!FH34","v":0},{"$f":"Timing!FI34","v":0},{"$f":"Timing!FJ34","v":0},{"$f":"Timing!FK34","v":0},{"$f":"Timing!FL34","v":0},{"$f":"Timing!FM34","v":0},{"$f":"Timing!FN34","v":0},{"$f":"Timing!FO34","v":0},{"$f":"Timing!FP34","v":0},{"$f":"Timing!FQ34","v":0},{"$f":"Timing!FR34","v":0},{"$f":"Timing!FS34","v":0},{"$f":"Timing!FT34","v":0},{"$f":"Timing!FU34","v":0}]
[null,null,"Tax equity"]
[null,null,"Shareholder account"]
[null,null,"Balance b/f",null,null,null,null,null,{"$f":"H23","v":0},{"$f":"I23","v":0},0,0,0,78217.649999999994,152398.603531125,227179.12461916532,302564.05926889973,403807.57926889975,403807.57926889975,403807.57926889975,403807.57926889975,403807.57926889975,403807.57926889975,403807.57926889975,403807.57926889975,403807.57926889975,403807.57926889975,403807.57926889975,403807.57926889975,403807.57926889975,403807.57926889975,403807.57926889975,403807.57926889975,403807.57926889975,403807.57926889975,403807.57926889975,403807.57926889975,403807.57926889975,403807.57926889975,403807.57926889975,403807.57926889975,403807.57926889975,403807.57926889975,403807.57926889975,403807.57926889975,403807.57926889975,403807.57926889975,403807.57926889975,403807.57926889975,403807.57926889975,403807.57926889975,403807.57926889975,403807.57926889975,403807.57926889975,403807.57926889975,403807.57926889975,403807.57926889975,403807.57926889975,403807.57926889975,403807.57926889975,403807.57926889975,403807.57926889975,403807.57926889975,403807.57926889975,403807.57926889975,403807.57926889975,403807.57926889975,403807.57926889975,403807.57926889975,403807.57926889975,403807.57926889975,403807.57926889975,403807.57926889975,{"$f":"BU23","v":403807.57926889975},403807.57926889975,403807.57926889975,403807.57926889975,403807.57926889975,403807.57926889975,403807.57926889975,403807.57926889975,403807.57926889975,403807.57926889975,403807.57926889975,403807.57926889975,403807.57926889975,403807.57926889975,403807.57926889975,403807.57926889975,403807.57926889975,403807.57926889975,403807.57926889975,403807.57926889975,403807.57926889975,403807.57926889975,403807.57926889975,403807.57926889975,403807.57926889975,403807.57926889975,403807.57926889975,403807.57926889975,403807.57926889975,403807.57926889975,403807.57926889975,403807.57926889975,403807.57926889975,403807.57926889975,403807.57926889975,403807.57926889975,403807.57926889975,403807.57926889975,403807.57926889975,403807.57926889975,403807.57926889975,403807.57926889975,403807.57926889975,403807.57926889975,403807.57926889975,403807.57926889975,403807.57926889975,403807.57926889975,403807.57926889975,403807.57926889975,403807.57926889975,403807.57926889975,403807.57926889975,403807.57926889975,403807.57926889975,403807.57926889975,403807.57926889975,403807.57926889975,403807.57926889975,403807.57926889975,403807.57926889975,403807.57926889975,403807.57926889975,403807.57926889975,{"$f":"EG23","v":403807.57926889975},403807.57926889975,403807.57926889975,403807.57926889975,403807.57926889975,403807.57926889975,403807.57926889975,403807.57926889975,403807.57926889975,403807.57926889975,403807.57926889975,403807.57926889975,403807.57926889975,403807.57926889975,403807.57926889975,403807.57926889975,403807.57926889975,403807.57926889975,403807.57926889975,403807.57926889975,403807.57926889975,403807.57926889975,403807.57926889975,403807.57926889975,403807.57926889975,403807.57926889975,403807.57926889975,403807.57926889975,403807.57926889975,403807.57926889975,403807.57926889975,403807.57926889975,403807.57926889975,403807.57926889975,403807.57926889975,403807.57926889975,403807.57926889975,403807.57926889975]
[null,null,"Committed equity",null,null,null,null,{"$f":"SUM(I21:FS21)","v":302564.05926889973},{"$f":"Construction!I43","v":0},{"$f":"Construction!J43","v":0},{"$f":"Construction!K43","v":0},{"$f":"Construction!L43","v":0},{"$f":"Construction!M43","v":78217.649999999994},{"$f":"Construction!N43","v":74180.953531125007},{"$f":"Construction!O43","v":74780.521088040317},{"$f":"Construction!P43","v":75384.934649734409},{"$f":"Construction!Q43","v":0},{"$f":"Construction!R43","v":0},{"$f":"Construction!S43","v":0},{"$f":"Construction!T43","v":0},{"$f":"Construction!U43","v":0},{"$f":"Construction!V43","v":0},{"$f":"Construction!W43","v":0},{"$f":"Construction!X43","v":0},{"$f":"Construction!Y43","v":0},{"$f":"Construction!Z43","v":0},{"$f":"Construction!AA43","v":0},{"$f":"Construction!AB43","v":0},{"$f":"Construction!AC43","v":0},{"$f":"Construction!AD43","v":0},{"$f":"Construction!AE43","v":0},{"$f":"Construction!AF43","v":0},{"$f":"Construction!AG43","v":0},{"$f":"Construction!AH43","v":0},{"$f":"Construction!AI43","v":0},{"$f":"Construction!AJ43","v":0},{"$f":"Construction!AK43","v":0},{"$f":"Construction!AL43","v":0},{"$f":"Construction!AM43","v":0},{"$f":"Construction!AN43","v":0},{"$f":"Construction!AO43","v":0},{"$f":"Construction!AP43","v":0},{"$f":"Construction!AQ43","v":0},{"$f":"Construction!AR43","v":0},{"$f":"Construction!AS43","v":0},{"$f":"Construction!AT43","v":0},{"$f":"Construction!AU43","v":0},{"$f":"Construction!AV43","v":0},{"$f":"Construction!AW43","v":0},{"$f":"Construction!AX43","v":0},{"$f":"Construction!AY43","v":0},{"$f":"Construction!AZ43","v":0},{"$f":"Construction!BA43","v":0},{"$f":"Construction!BB43","v":0},{"$f":"Construction!BC43","v":0},{"$f":"Construction!BD43","v":0},{"$f":"Construction!BE43","v":0},{"$f":"Construction!BF43","v":0},{"$f":"Construction!BG43","v":0},{"$f":"Construction!BH43","v":0},{"$f":"Construction!BI43","v":0},{"$f":"Construction!BJ43","v":0},{"$f":"Construction!BK43","v":0},{"$f":"Construction!BL43","v":0},{"$f":"Construction!BM43","v":0},{"$f":"Construction!BN43","v":0},{"$f":"Construction!BO43","v":0},{"$f":"Construction!BP43","v":0},{"$f":"Construction!BQ43","v":0},{"$f":"Construction!BR43","v":0},{"$f":"Construction!BS43","v":0},{"$f":"Construction!BT43","v":0},{"$f":"Construction!BU43","v":0},{"$f":"Construction!BV43","v":0},{"$f":"Construction!BW43","v":0},{"$f":"Construction!BX43","v":0},{"$f":"Construction!BY43","v":0},{"$f":"Construction!BZ43","v":0},{"$f":"Construction!CA43","v":0},{"$f":"Construction!CB43","v":0},{"$f":"Construction!CC43","v":0},{"$f":"Construction!CD43","v":0},{"$f":"Construction!CE43","v":0},{"$f":"Construction!CF43","v":0},{"$f":"Construction!CG43","v":0},{"$f":"Construction!CH43","v":0},{"$f":"Construction!CI43","v":0},{"$f":"Construction!CJ43","v":0},{"$f":"Construction!CK43","v":0},{"$f":"Construction!CL43","v":0},{"$f":"Construction!CM43","v":0},{"$f":"Construction!CN43","v":0},{"$f":"Construction!CO43","v":0},{"$f":"Construction!CP43","v":0},{"$f":"Construction!CQ43","v":0},{"$f":"Construction!CR43","v":0},{"$f":"Construction!CS43","v":0},{"$f":"Construction!CT43","v":0},{"$f":"Construction!CU43","v":0},{"$f":"Construction!CV43","v":0},{"$f":"Construction!CW43","v":0},{"$f":"Construction!CX43","v":0},{"$f":"Construction!CY43","v":0},{"$f":"Construction!CZ43","v":0},{"$f":"Construction!DA43","v":0},{"$f":"Construction!DB43","v":0},{"$f":"Construction!DC43","v":0},{"$f":"Construction!DD43","v":0},{"$f":"Construction!DE43","v":0},{"$f":"Construction!DF43","v":0},{"$f":"Construction!DG43","v":0},{"$f":"Construction!DH43","v":0},{"$f":"Construction!DI43","v":0},{"$f":"Construction!DJ43","v":0},{"$f":"Construction!DK43","v":0},{"$f":"Construction!DL43","v":0},{"$f":"Construction!DM43","v":0},{"$f":"Construction!DN43","v":0},{"$f":"Construction!DO43","v":0},{"$f":"Construction!DP43","v":0},{"$f":"Construction!DQ43","v":0},{"$f":"Construction!DR43","v":0},{"$f":"Construction!DS43","v":0},{"$f":"Construction!DT43","v":0},{"$f":"Construction!DU43","v":0},{"$f":"Construction!DV43","v":0},{"$f":"Construction!DW43","v":0},{"$f":"Construction!DX43","v":0},{"$f":"Construction!DY43","v":0},{"$f":"Construction!DZ43","v":0},{"$f":"Construction!EA43","v":0},{"$f":"Construction!EB43","v":0},{"$f":"Construction!EC43","v":0},{"$f":"Construction!ED43","v":0},{"$f":"Construction!EE43","v":0},{"$f":"Construction!EF43","v":0},{"$f":"Construction!EG43","v":0},{"$f":"Construction!EH43","v":0},{"$f":"Construction!EI43","v":0},{"$f":"Construction!EJ43","v":0},{"$f":"Construction!EK43","v":0},{"$f":"Construction!EL43","v":0},{"$f":"Construction!EM43","v":0},{"$f":"Construction!EN43","v":0},{"$f":"Construction!EO43","v":0},{"$f":"Construction!EP43","v":0},{"$f":"Construction!EQ43","v":0},{"$f":"Construction!ER43","v":0},{"$f":"Construction!ES43","v":0},{"$f":"Construction!ET43","v":0},{"$f":"Construction!EU43","v":0},{"$f":"Construction!EV43","v":0},{"$f":"Construction!EW43","v":0},{"$f":"Construction!EX43","v":0},{"$f":"Construction!EY43","v":0},{"$f":"Construction!EZ43","v":0},{"$f":"Construction!FA43","v":0},{"$f":"Construction!FB43","v":0},{"$f":"Construction!FC43","v":0},{"$f":"Construction!FD43","v":0},{"$f":"Construction!FE43","v":0},{"$f":"Construction!FF43","v":0},{"$f":"Construction!FG43","v":0},{"$f":"Construction!FH43","v":0},{"$f":"Construction!FI43","v":0},{"$f":"Construction!FJ43","v":0},{"$f":"Construction!FK43","v":0},{"$f":"Construction!FL43","v":0},{"$f":"Construction!FM43","v":0},{"$f":"Construction!FN43","v":0},{"$f":"Construction!FO43","v":0},{"$f":"Construction!FP43","v":0},{"$f":"Construction!FQ43","v":0},{"$f":"Construction!FR43","v":0},{"$f":"Construction!FS43","v":0}]
[null,null,"Tax equity",null,null,null,null,101243.51999999999,{"$f":"Construction!I85","v":0},{"$f":"Construction!J85","v":0},{"$f":"Construction!K85","v":0},{"$f":"Construction!L85","v":0},{"$f":"Construction!M85","v":0},{"$f":"Construction!N85","v":0},{"$f":"Construction!O85","v":0},{"$f":"Construction!P85","v":0},{"$f":"Construction!Q85","v":101243.51999999999},{"$f":"Construction!R85","v":0},{"$f":"Construction!S85","v":0},{"$f":"Construction!T85","v":0},{"$f":"Construction!U85","v":0},{"$f":"Construction!V85","v":0},{"$f":"Construction!W85","v":0},{"$f":"Construction!X85","v":0},{"$f":"Construction!Y85","v":0},{"$f":"Construction!Z85","v":0},{"$f":"Construction!AA85","v":0},{"$f":"Construction!AB85","v":0},{"$f":"Construction!AC85","v":0},{"$f":"Construction!AD85","v":0},{"$f":"Construction!AE85","v":0},{"$f":"Construction!AF85","v":0},{"$f":"Construction!AG85","v":0},{"$f":"Construction!AH85","v":0},{"$f":"Construction!AI85","v":0},{"$f":"Construction!AJ85","v":0},{"$f":"Construction!AK85","v":0},{"$f":"Construction!AL85","v":0},{"$f":"Construction!AM85","v":0},{"$f":"Construction!AN85","v":0},{"$f":"Construction!AO85","v":0},{"$f":"Construction!AP85","v":0},{"$f":"Construction!AQ85","v":0},{"$f":"Construction!AR85","v":0},{"$f":"Construction!AS85","v":0},{"$f":"Construction!AT85","v":0},{"$f":"Construction!AU85","v":0},{"$f":"Construction!AV85","v":0},{"$f":"Construction!AW85","v":0},{"$f":"Construction!AX85","v":0},{"$f":"Construction!AY85","v":0},{"$f":"Construction!AZ85","v":0},{"$f":"Construction!BA85","v":0},{"$f":"Construction!BB85","v":0},{"$f":"Construction!BC85","v":0},{"$f":"Construction!BD85","v":0},{"$f":"Construction!BE85","v":0},{"$f":"Construction!BF85","v":0},{"$f":"Construction!BG85","v":0},{"$f":"Construction!BH85","v":0},{"$f":"Construction!BI85","v":0},{"$f":"Construction!BJ85","v":0},{"$f":"Construction!BK85","v":0},{"$f":"Construction!BL85","v":0},{"$f":"Construction!BM85","v":0},{"$f":"Construction!BN85","v":0},{"$f":"Construction!BO85","v":0},{"$f":"Construction!BP85","v":0},{"$f":"Construction!BQ85","v":0},{"$f":"Construction!BR85","v":0},{"$f":"Construction!BS85","v":0},{"$f":"Construction!BT85","v":0},{"$f":"Construction!BU85","v":0},{"$f":"Construction!BV85","v":0},{"$f":"Construction!BW85","v":0},{"$f":"Construction!BX85","v":0},{"$f":"Construction!BY85","v":0},{"$f":"Construction!BZ85","v":0},{"$f":"Construction!CA85","v":0},{"$f":"Construction!CB85","v":0},{"$f":"Construction!CC85","v":0},{"$f":"Construction!CD85","v":0},{"$f":"Construction!CE85","v":0},{"$f":"Construction!CF85","v":0},{"$f":"Construction!CG85","v":0},{"$f":"Construction!CH85","v":0},{"$f":"Construction!CI85","v":0},{"$f":"Construction!CJ85","v":0},{"$f":"Construction!CK85","v":0},{"$f":"Construction!CL85","v":0},{"$f":"Construction!CM85","v":0},{"$f":"Construction!CN85","v":0},{"$f":"Construction!CO85","v":0},{"$f":"Construction!CP85","v":0},{"$f":"Construction!CQ85","v":0},{"$f":"Construction!CR85","v":0},{"$f":"Construction!CS85","v":0},{"$f":"Construction!CT85","v":0},{"$f":"Construction!CU85","v":0},{"$f":"Construction!CV85","v":0},{"$f":"Construction!CW85","v":0},{"$f":"Construction!CX85","v":0},{"$f":"Construction!CY85","v":0},{"$f":"Construction!CZ85","v":0},{"$f":"Construction!DA85","v":0},{"$f":"Construction!DB85","v":0},{"$f":"Construction!DC85","v":0},{"$f":"Construction!DD85","v":0},{"$f":"Construction!DE85","v":0},{"$f":"Construction!DF85","v":0},{"$f":"Construction!DG85","v":0},{"$f":"Construction!DH85","v":0},{"$f":"Construction!DI85","v":0},{"$f":"Construction!DJ85","v":0},{"$f":"Construction!DK85","v":0},{"$f":"Construction!DL85","v":0},{"$f":"Construction!DM85","v":0},{"$f":"Construction!DN85","v":0},{"$f":"Construction!DO85","v":0},{"$f":"Construction!DP85","v":0},{"$f":"Construction!DQ85","v":0},{"$f":"Construction!DR85","v":0},{"$f":"Construction!DS85","v":0},{"$f":"Construction!DT85","v":0},{"$f":"Construction!DU85","v":0},{"$f":"Construction!DV85","v":0},{"$f":"Construction!DW85","v":0},{"$f":"Construction!DX85","v":0},{"$f":"Construction!DY85","v":0},{"$f":"Construction!DZ85","v":0},{"$f":"Construction!EA85","v":0},{"$f":"Construction!EB85","v":0},{"$f":"Construction!EC85","v":0},{"$f":"Construction!ED85","v":0},{"$f":"Construction!EE85","v":0},{"$f":"Construction!EF85","v":0},{"$f":"Construction!EG85","v":0},{"$f":"Construction!EH85","v":0},{"$f":"Construction!EI85","v":0},{"$f":"Construction!EJ85","v":0},{"$f":"Construction!EK85","v":0},{"$f":"Construction!EL85","v":0},{"$f":"Construction!EM85","v":0},{"$f":"Construction!EN85","v":0},{"$f":"Construction!EO85","v":0},{"$f":"Construction!EP85","v":0},{"$f":"Construction!EQ85","v":0},{"$f":"Construction!ER85","v":0},{"$f":"Construction!ES85","v":0},{"$f":"Construction!ET85","v":0},{"$f":"Construction!EU85","v":0},{"$f":"Construction!EV85","v":0},{"$f":"Construction!EW85","v":0},{"$f":"Construction!EX85","v":0},{"$f":"Construction!EY85","v":0},{"$f":"Construction!EZ85","v":0},{"$f":"Construction!FA85","v":0},{"$f":"Construction!FB85","v":0},{"$f":"Construction!FC85","v":0},{"$f":"Construction!FD85","v":0},{"$f":"Construction!FE85","v":0},{"$f":"Construction!FF85","v":0},{"$f":"Construction!FG85","v":0},{"$f":"Construction!FH85","v":0},{"$f":"Construction!FI85","v":0},{"$f":"Construction!FJ85","v":0},{"$f":"Construction!FK85","v":0},{"$f":"Construction!FL85","v":0},{"$f":"Construction!FM85","v":0},{"$f":"Construction!FN85","v":0},{"$f":"Construction!FO85","v":0},{"$f":"Construction!FP85","v":0},{"$f":"Construction!FQ85","v":0},{"$f":"Construction!FR85","v":0},{"$f":"Construction!FS85","v":0}]
[null,null,"Balance c/f",null,null,null,null,null,{"$f":"SUM(I20:I22)","v":0},{"$f":"SUM(J20:J22)","v":0},0,0,78217.649999999994,152398.603531125,227179.12461916532,302564.05926889973,403807.57926889975,403807.57926889975,403807.57926889975,403807.57926889975,403807.57926889975,403807.57926889975,403807.57926889975,403807.57926889975,403807.57926889975,403807.57926889975,403807.57926889975,403807.57926889975,403807.57926889975,403807.57926889975,403807.57926889975,403807.57926889975,403807.57926889975,403807.57926889975,403807.57926889975,403807.57926889975,403807.57926889975,403807.57926889975,403807.57926889975,403807.57926889975,403807.57926889975,403807.57926889975,403807.57926889975,403807.57926889975,403807.57926889975,403807.57926889975,403807.57926889975,403807.57926889975,403807.57926889975,403807.57926889975,403807.57926889975,403807.57926889975,403807.57926889975,403807.57926889975,403807.57926889975,403807.57926889975,403807.57926889975,403807.57926889975,403807.57926889975,403807.57926889975,403807.57926889975,403807.57926889975,403807.57926889975,403807.57926889975,403807.57926889975,403807.57926889975,403807.57926889975,403807.57926889975,403807.57926889975,403807.57926889975,403807.57926889975,403807.57926889975,403807.57926889975,{"$f":"SUM(BV20:BV22)","v":403807.57926889975},403807.57926889975,403807.57926889975,403807.57926889975,403807.57926889975,403807.57926889975,403807.57926889975,403807.57926889975,403807.57926889975,403807.57926889975,403807.57926889975,403807.57926889975,403807.57926889975,403807.57926889975,403807.57926889975,403807.57926889975,403807.57926889975,403807.57926889975,403807.57926889975,403807.57926889975,403807.57926889975,403807.57926889975,403807.57926889975,403807.57926889975,403807.57926889975,403807.57926889975,403807.57926889975,403807.57926889975,403807.57926889975,403807.57926889975,403807.57926889975,403807.57926889975,403807.57926889975,403807.57926889975,403807.57926889975,403807.57926889975,403807.57926889975,403807.57926889975,403807.57926889975,403807.57926889975,403807.57926889975,403807.57926889975,403807.57926889975,403807.57926889975,403807.57926889975,403807.57926889975,403807.57926889975,403807.57926889975,403807.57926889975,403807.57926889975,403807.57926889975,403807.57926889975,403807.57926889975,403807.57926889975,403807.57926889975,403807.57926889975,403807.57926889975,403807.57926889975,403807.57926889975,403807.57926889975,403807.57926889975,403807.57926889975,403807.57926889975,403807.57926889975,{"$f":"SUM(EH20:EH22)","v":403807.57926889975},403807.57926889975,403807.57926889975,403807.57926889975,403807.57926889975,403807.57926889975,403807.57926889975,403807.57926889975,403807.57926889975,403807.57926889975,403807.57926889975,403807.57926889975,403807.57926889975,403807.57926889975,403807.57926889975,403807.57926889975,403807.57926889975,403807.57926889975,403807.57926889975,403807.57926889975,403807.57926889975,403807.57926889975,403807.57926889975,403807.57926889975,403807.57926889975,403807.57926889975,403807.57926889975,403807.57926889975,403807.57926889975,403807.57926889975,403807.57926889975,403807.57926889975,403807.57926889975,403807.57926889975,403807.57926889975,403807.57926889975,403807.57926889975,403807.57926889975]
[]
[null,null,"Per period"]
[null,null,"Tax equity partner ",null,null,null,null,{"$f":"SUM(I26:FS26)","v":101243.51999999999},{"$f":"I22","v":0},{"$f":"J22","v":0},0,0,0,0,0,0,101243.51999999999,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BV22","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EH22","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Sponsor partner",null,null,null,null,302564.05926889973,{"$f":"I21","v":0},{"$f":"J21","v":0},0,0,78217.649999999994,74180.953531125007,74780.521088040317,75384.934649734409,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BV21","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EH21","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Total",null,null,null,null,403807.57926889975,{"$f":"MAX(SUM(I26:I27),0)","v":0},{"$f":"MAX(SUM(J26:J27),0)","v":0},0,0,78217.649999999994,74180.953531125007,74780.521088040317,75384.934649734409,101243.51999999999,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MAX(SUM(BV26:BV27),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MAX(SUM(EH26:EH27),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Cumulative equity invested"]
[null,null,"Tax equity partner ",null,null,null,null,null,{"$f":"SUM($I26:I26)*MAX(I$4:I$6)","v":0},{"$f":"SUM($I26:J26)*MAX(J$4:J$6)","v":0},{"$f":"SUM($I26:K26)*MAX(K$4:K$6)","v":0},{"$f":"SUM($I26:L26)*MAX(L$4:L$6)","v":0},{"$f":"SUM($I26:M26)*MAX(M$4:M$6)","v":0},{"$f":"SUM($I26:N26)*MAX(N$4:N$6)","v":0},{"$f":"SUM($I26:O26)*MAX(O$4:O$6)","v":0},{"$f":"SUM($I26:P26)*MAX(P$4:P$6)","v":0},{"$f":"SUM($I26:Q26)*MAX(Q$4:Q$6)","v":101243.51999999999},{"$f":"SUM($I26:R26)*MAX(R$4:R$6)","v":101243.51999999999},{"$f":"SUM($I26:S26)*MAX(S$4:S$6)","v":101243.51999999999},{"$f":"SUM($I26:T26)*MAX(T$4:T$6)","v":101243.51999999999},{"$f":"SUM($I26:U26)*MAX(U$4:U$6)","v":101243.51999999999},{"$f":"SUM($I26:V26)*MAX(V$4:V$6)","v":101243.51999999999},{"$f":"SUM($I26:W26)*MAX(W$4:W$6)","v":101243.51999999999},{"$f":"SUM($I26:X26)*MAX(X$4:X$6)","v":101243.51999999999},{"$f":"SUM($I26:Y26)*MAX(Y$4:Y$6)","v":101243.51999999999},{"$f":"SUM($I26:Z26)*MAX(Z$4:Z$6)","v":101243.51999999999},{"$f":"SUM($I26:AA26)*MAX(AA$4:AA$6)","v":101243.51999999999},{"$f":"SUM($I26:AB26)*MAX(AB$4:AB$6)","v":101243.51999999999},{"$f":"SUM($I26:AC26)*MAX(AC$4:AC$6)","v":101243.51999999999},{"$f":"SUM($I26:AD26)*MAX(AD$4:AD$6)","v":101243.51999999999},{"$f":"SUM($I26:AE26)*MAX(AE$4:AE$6)","v":101243.51999999999},{"$f":"SUM($I26:AF26)*MAX(AF$4:AF$6)","v":101243.51999999999},{"$f":"SUM($I26:AG26)*MAX(AG$4:AG$6)","v":101243.51999999999},{"$f":"SUM($I26:AH26)*MAX(AH$4:AH$6)","v":101243.51999999999},{"$f":"SUM($I26:AI26)*MAX(AI$4:AI$6)","v":101243.51999999999},{"$f":"SUM($I26:AJ26)*MAX(AJ$4:AJ$6)","v":101243.51999999999},{"$f":"SUM($I26:AK26)*MAX(AK$4:AK$6)","v":101243.51999999999},{"$f":"SUM($I26:AL26)*MAX(AL$4:AL$6)","v":101243.51999999999},{"$f":"SUM($I26:AM26)*MAX(AM$4:AM$6)","v":101243.51999999999},{"$f":"SUM($I26:AN26)*MAX(AN$4:AN$6)","v":101243.51999999999},{"$f":"SUM($I26:AO26)*MAX(AO$4:AO$6)","v":101243.51999999999},{"$f":"SUM($I26:AP26)*MAX(AP$4:AP$6)","v":101243.51999999999},{"$f":"SUM($I26:AQ26)*MAX(AQ$4:AQ$6)","v":101243.51999999999},{"$f":"SUM($I26:AR26)*MAX(AR$4:AR$6)","v":101243.51999999999},{"$f":"SUM($I26:AS26)*MAX(AS$4:AS$6)","v":101243.51999999999},{"$f":"SUM($I26:AT26)*MAX(AT$4:AT$6)","v":101243.51999999999},{"$f":"SUM($I26:AU26)*MAX(AU$4:AU$6)","v":101243.51999999999},{"$f":"SUM($I26:AV26)*MAX(AV$4:AV$6)","v":101243.51999999999},{"$f":"SUM($I26:AW26)*MAX(AW$4:AW$6)","v":101243.51999999999},{"$f":"SUM($I26:AX26)*MAX(AX$4:AX$6)","v":101243.51999999999},{"$f":"SUM($I26:AY26)*MAX(AY$4:AY$6)","v":101243.51999999999},{"$f":"SUM($I26:AZ26)*MAX(AZ$4:AZ$6)","v":101243.51999999999},{"$f":"SUM($I26:BA26)*MAX(BA$4:BA$6)","v":101243.51999999999},{"$f":"SUM($I26:BB26)*MAX(BB$4:BB$6)","v":101243.51999999999},{"$f":"SUM($I26:BC26)*MAX(BC$4:BC$6)","v":101243.51999999999},{"$f":"SUM($I26:BD26)*MAX(BD$4:BD$6)","v":101243.51999999999},{"$f":"SUM($I26:BE26)*MAX(BE$4:BE$6)","v":101243.51999999999},{"$f":"SUM($I26:BF26)*MAX(BF$4:BF$6)","v":101243.51999999999},{"$f":"SUM($I26:BG26)*MAX(BG$4:BG$6)","v":101243.51999999999},{"$f":"SUM($I26:BH26)*MAX(BH$4:BH$6)","v":101243.51999999999},{"$f":"SUM($I26:BI26)*MAX(BI$4:BI$6)","v":101243.51999999999},{"$f":"SUM($I26:BJ26)*MAX(BJ$4:BJ$6)","v":101243.51999999999},{"$f":"SUM($I26:BK26)*MAX(BK$4:BK$6)","v":101243.51999999999},{"$f":"SUM($I26:BL26)*MAX(BL$4:BL$6)","v":101243.51999999999},{"$f":"SUM($I26:BM26)*MAX(BM$4:BM$6)","v":101243.51999999999},{"$f":"SUM($I26:BN26)*MAX(BN$4:BN$6)","v":101243.51999999999},{"$f":"SUM($I26:BO26)*MAX(BO$4:BO$6)","v":101243.51999999999},{"$f":"SUM($I26:BP26)*MAX(BP$4:BP$6)","v":101243.51999999999},{"$f":"SUM($I26:BQ26)*MAX(BQ$4:BQ$6)","v":101243.51999999999},{"$f":"SUM($I26:BR26)*MAX(BR$4:BR$6)","v":101243.51999999999},{"$f":"SUM($I26:BS26)*MAX(BS$4:BS$6)","v":101243.51999999999},{"$f":"SUM($I26:BT26)*MAX(BT$4:BT$6)","v":101243.51999999999},{"$f":"SUM($I26:BU26)*MAX(BU$4:BU$6)","v":101243.51999999999},{"$f":"SUM($I26:BV26)*MAX(BV$4:BV$6)","v":101243.51999999999},{"$f":"SUM($I26:BW26)*MAX(BW$4:BW$6)","v":101243.51999999999},{"$f":"SUM($I26:BX26)*MAX(BX$4:BX$6)","v":101243.51999999999},{"$f":"SUM($I26:BY26)*MAX(BY$4:BY$6)","v":101243.51999999999},{"$f":"SUM($I26:BZ26)*MAX(BZ$4:BZ$6)","v":101243.51999999999},{"$f":"SUM($I26:CA26)*MAX(CA$4:CA$6)","v":101243.51999999999},{"$f":"SUM($I26:CB26)*MAX(CB$4:CB$6)","v":101243.51999999999},{"$f":"SUM($I26:CC26)*MAX(CC$4:CC$6)","v":101243.51999999999},{"$f":"SUM($I26:CD26)*MAX(CD$4:CD$6)","v":101243.51999999999},{"$f":"SUM($I26:CE26)*MAX(CE$4:CE$6)","v":101243.51999999999},{"$f":"SUM($I26:CF26)*MAX(CF$4:CF$6)","v":101243.51999999999},{"$f":"SUM($I26:CG26)*MAX(CG$4:CG$6)","v":101243.51999999999},{"$f":"SUM($I26:CH26)*MAX(CH$4:CH$6)","v":101243.51999999999},{"$f":"SUM($I26:CI26)*MAX(CI$4:CI$6)","v":101243.51999999999},{"$f":"SUM($I26:CJ26)*MAX(CJ$4:CJ$6)","v":101243.51999999999},{"$f":"SUM($I26:CK26)*MAX(CK$4:CK$6)","v":101243.51999999999},{"$f":"SUM($I26:CL26)*MAX(CL$4:CL$6)","v":101243.51999999999},{"$f":"SUM($I26:CM26)*MAX(CM$4:CM$6)","v":101243.51999999999},{"$f":"SUM($I26:CN26)*MAX(CN$4:CN$6)","v":101243.51999999999},{"$f":"SUM($I26:CO26)*MAX(CO$4:CO$6)","v":101243.51999999999},{"$f":"SUM($I26:CP26)*MAX(CP$4:CP$6)","v":101243.51999999999},{"$f":"SUM($I26:CQ26)*MAX(CQ$4:CQ$6)","v":101243.51999999999},{"$f":"SUM($I26:CR26)*MAX(CR$4:CR$6)","v":101243.51999999999},{"$f":"SUM($I26:CS26)*MAX(CS$4:CS$6)","v":101243.51999999999},{"$f":"SUM($I26:CT26)*MAX(CT$4:CT$6)","v":101243.51999999999},{"$f":"SUM($I26:CU26)*MAX(CU$4:CU$6)","v":101243.51999999999},{"$f":"SUM($I26:CV26)*MAX(CV$4:CV$6)","v":101243.51999999999},{"$f":"SUM($I26:CW26)*MAX(CW$4:CW$6)","v":101243.51999999999},{"$f":"SUM($I26:CX26)*MAX(CX$4:CX$6)","v":101243.51999999999},{"$f":"SUM($I26:CY26)*MAX(CY$4:CY$6)","v":101243.51999999999},{"$f":"SUM($I26:CZ26)*MAX(CZ$4:CZ$6)","v":101243.51999999999},{"$f":"SUM($I26:DA26)*MAX(DA$4:DA$6)","v":101243.51999999999},{"$f":"SUM($I26:DB26)*MAX(DB$4:DB$6)","v":101243.51999999999},{"$f":"SUM($I26:DC26)*MAX(DC$4:DC$6)","v":101243.51999999999},{"$f":"SUM($I26:DD26)*MAX(DD$4:DD$6)","v":101243.51999999999},{"$f":"SUM($I26:DE26)*MAX(DE$4:DE$6)","v":101243.51999999999},{"$f":"SUM($I26:DF26)*MAX(DF$4:DF$6)","v":101243.51999999999},{"$f":"SUM($I26:DG26)*MAX(DG$4:DG$6)","v":101243.51999999999},{"$f":"SUM($I26:DH26)*MAX(DH$4:DH$6)","v":101243.51999999999},{"$f":"SUM($I26:DI26)*MAX(DI$4:DI$6)","v":101243.51999999999},{"$f":"SUM($I26:DJ26)*MAX(DJ$4:DJ$6)","v":101243.51999999999},{"$f":"SUM($I26:DK26)*MAX(DK$4:DK$6)","v":101243.51999999999},{"$f":"SUM($I26:DL26)*MAX(DL$4:DL$6)","v":101243.51999999999},{"$f":"SUM($I26:DM26)*MAX(DM$4:DM$6)","v":101243.51999999999},{"$f":"SUM($I26:DN26)*MAX(DN$4:DN$6)","v":101243.51999999999},{"$f":"SUM($I26:DO26)*MAX(DO$4:DO$6)","v":101243.51999999999},{"$f":"SUM($I26:DP26)*MAX(DP$4:DP$6)","v":101243.51999999999},{"$f":"SUM($I26:DQ26)*MAX(DQ$4:DQ$6)","v":101243.51999999999},{"$f":"SUM($I26:DR26)*MAX(DR$4:DR$6)","v":101243.51999999999},{"$f":"SUM($I26:DS26)*MAX(DS$4:DS$6)","v":101243.51999999999},{"$f":"SUM($I26:DT26)*MAX(DT$4:DT$6)","v":101243.51999999999},{"$f":"SUM($I26:DU26)*MAX(DU$4:DU$6)","v":101243.51999999999},{"$f":"SUM($I26:DV26)*MAX(DV$4:DV$6)","v":101243.51999999999},{"$f":"SUM($I26:DW26)*MAX(DW$4:DW$6)","v":101243.51999999999},{"$f":"SUM($I26:DX26)*MAX(DX$4:DX$6)","v":101243.51999999999},{"$f":"SUM($I26:DY26)*MAX(DY$4:DY$6)","v":101243.51999999999},{"$f":"SUM($I26:DZ26)*MAX(DZ$4:DZ$6)","v":101243.51999999999},{"$f":"SUM($I26:EA26)*MAX(EA$4:EA$6)","v":101243.51999999999},{"$f":"SUM($I26:EB26)*MAX(EB$4:EB$6)","v":101243.51999999999},{"$f":"SUM($I26:EC26)*MAX(EC$4:EC$6)","v":101243.51999999999},{"$f":"SUM($I26:ED26)*MAX(ED$4:ED$6)","v":101243.51999999999},{"$f":"SUM($I26:EE26)*MAX(EE$4:EE$6)","v":101243.51999999999},{"$f":"SUM($I26:EF26)*MAX(EF$4:EF$6)","v":101243.51999999999},{"$f":"SUM($I26:EG26)*MAX(EG$4:EG$6)","v":101243.51999999999},{"$f":"SUM($I26:EH26)*MAX(EH$4:EH$6)","v":101243.51999999999},{"$f":"SUM($I26:EI26)*MAX(EI$4:EI$6)","v":101243.51999999999},{"$f":"SUM($I26:EJ26)*MAX(EJ$4:EJ$6)","v":101243.51999999999},{"$f":"SUM($I26:EK26)*MAX(EK$4:EK$6)","v":101243.51999999999},{"$f":"SUM($I26:EL26)*MAX(EL$4:EL$6)","v":101243.51999999999},{"$f":"SUM($I26:EM26)*MAX(EM$4:EM$6)","v":101243.51999999999},{"$f":"SUM($I26:EN26)*MAX(EN$4:EN$6)","v":101243.51999999999},{"$f":"SUM($I26:EO26)*MAX(EO$4:EO$6)","v":101243.51999999999},{"$f":"SUM($I26:EP26)*MAX(EP$4:EP$6)","v":101243.51999999999},{"$f":"SUM($I26:EQ26)*MAX(EQ$4:EQ$6)","v":101243.51999999999},{"$f":"SUM($I26:ER26)*MAX(ER$4:ER$6)","v":101243.51999999999},{"$f":"SUM($I26:ES26)*MAX(ES$4:ES$6)","v":101243.51999999999},{"$f":"SUM($I26:ET26)*MAX(ET$4:ET$6)","v":101243.51999999999},{"$f":"SUM($I26:EU26)*MAX(EU$4:EU$6)","v":101243.51999999999},{"$f":"SUM($I26:EV26)*MAX(EV$4:EV$6)","v":101243.51999999999},{"$f":"SUM($I26:EW26)*MAX(EW$4:EW$6)","v":101243.51999999999},{"$f":"SUM($I26:EX26)*MAX(EX$4:EX$6)","v":101243.51999999999},{"$f":"SUM($I26:EY26)*MAX(EY$4:EY$6)","v":101243.51999999999},{"$f":"SUM($I26:EZ26)*MAX(EZ$4:EZ$6)","v":101243.51999999999},{"$f":"SUM($I26:FA26)*MAX(FA$4:FA$6)","v":0},{"$f":"SUM($I26:FB26)*MAX(FB$4:FB$6)","v":0},{"$f":"SUM($I26:FC26)*MAX(FC$4:FC$6)","v":0},{"$f":"SUM($I26:FD26)*MAX(FD$4:FD$6)","v":0},{"$f":"SUM($I26:FE26)*MAX(FE$4:FE$6)","v":0},{"$f":"SUM($I26:FF26)*MAX(FF$4:FF$6)","v":0},{"$f":"SUM($I26:FG26)*MAX(FG$4:FG$6)","v":0},{"$f":"SUM($I26:FH26)*MAX(FH$4:FH$6)","v":0},{"$f":"SUM($I26:FI26)*MAX(FI$4:FI$6)","v":0},{"$f":"SUM($I26:FJ26)*MAX(FJ$4:FJ$6)","v":0},{"$f":"SUM($I26:FK26)*MAX(FK$4:FK$6)","v":0},{"$f":"SUM($I26:FL26)*MAX(FL$4:FL$6)","v":0},{"$f":"SUM($I26:FM26)*MAX(FM$4:FM$6)","v":0},{"$f":"SUM($I26:FN26)*MAX(FN$4:FN$6)","v":0},{"$f":"SUM($I26:FO26)*MAX(FO$4:FO$6)","v":0},{"$f":"SUM($I26:FP26)*MAX(FP$4:FP$6)","v":0},{"$f":"SUM($I26:FQ26)*MAX(FQ$4:FQ$6)","v":0},{"$f":"SUM($I26:FR26)*MAX(FR$4:FR$6)","v":0},{"$f":"SUM($I26:FS26)*MAX(FS$4:FS$6)","v":0},{"$f":"SUM($I26:FT26)*MAX(FT$4:FT$6)","v":0},{"$f":"SUM($I26:FU26)*MAX(FU$4:FU$6)","v":0},{"$f":"SUM($I26:FV26)*MAX(FV$4:FV$6)","v":0}]
[null,null,"Sponsor partner",null,null,null,null,null,{"$f":"SUM($I27:I27)*MAX(I$4:I$6)","v":0},{"$f":"SUM($I27:J27)*MAX(J$4:J$6)","v":0},{"$f":"SUM($I27:K27)*MAX(K$4:K$6)","v":0},{"$f":"SUM($I27:L27)*MAX(L$4:L$6)","v":0},{"$f":"SUM($I27:M27)*MAX(M$4:M$6)","v":78217.649999999994},{"$f":"SUM($I27:N27)*MAX(N$4:N$6)","v":152398.603531125},{"$f":"SUM($I27:O27)*MAX(O$4:O$6)","v":227179.12461916532},{"$f":"SUM($I27:P27)*MAX(P$4:P$6)","v":302564.05926889973},{"$f":"SUM($I27:Q27)*MAX(Q$4:Q$6)","v":302564.05926889973},{"$f":"SUM($I27:R27)*MAX(R$4:R$6)","v":302564.05926889973},{"$f":"SUM($I27:S27)*MAX(S$4:S$6)","v":302564.05926889973},{"$f":"SUM($I27:T27)*MAX(T$4:T$6)","v":302564.05926889973},{"$f":"SUM($I27:U27)*MAX(U$4:U$6)","v":302564.05926889973},{"$f":"SUM($I27:V27)*MAX(V$4:V$6)","v":302564.05926889973},{"$f":"SUM($I27:W27)*MAX(W$4:W$6)","v":302564.05926889973},{"$f":"SUM($I27:X27)*MAX(X$4:X$6)","v":302564.05926889973},{"$f":"SUM($I27:Y27)*MAX(Y$4:Y$6)","v":302564.05926889973},{"$f":"SUM($I27:Z27)*MAX(Z$4:Z$6)","v":302564.05926889973},{"$f":"SUM($I27:AA27)*MAX(AA$4:AA$6)","v":302564.05926889973},{"$f":"SUM($I27:AB27)*MAX(AB$4:AB$6)","v":302564.05926889973},{"$f":"SUM($I27:AC27)*MAX(AC$4:AC$6)","v":302564.05926889973},{"$f":"SUM($I27:AD27)*MAX(AD$4:AD$6)","v":302564.05926889973},{"$f":"SUM($I27:AE27)*MAX(AE$4:AE$6)","v":302564.05926889973},{"$f":"SUM($I27:AF27)*MAX(AF$4:AF$6)","v":302564.05926889973},{"$f":"SUM($I27:AG27)*MAX(AG$4:AG$6)","v":302564.05926889973},{"$f":"SUM($I27:AH27)*MAX(AH$4:AH$6)","v":302564.05926889973},{"$f":"SUM($I27:AI27)*MAX(AI$4:AI$6)","v":302564.05926889973},{"$f":"SUM($I27:AJ27)*MAX(AJ$4:AJ$6)","v":302564.05926889973},{"$f":"SUM($I27:AK27)*MAX(AK$4:AK$6)","v":302564.05926889973},{"$f":"SUM($I27:AL27)*MAX(AL$4:AL$6)","v":302564.05926889973},{"$f":"SUM($I27:AM27)*MAX(AM$4:AM$6)","v":302564.05926889973},{"$f":"SUM($I27:AN27)*MAX(AN$4:AN$6)","v":302564.05926889973},{"$f":"SUM($I27:AO27)*MAX(AO$4:AO$6)","v":302564.05926889973},{"$f":"SUM($I27:AP27)*MAX(AP$4:AP$6)","v":302564.05926889973},{"$f":"SUM($I27:AQ27)*MAX(AQ$4:AQ$6)","v":302564.05926889973},{"$f":"SUM($I27:AR27)*MAX(AR$4:AR$6)","v":302564.05926889973},{"$f":"SUM($I27:AS27)*MAX(AS$4:AS$6)","v":302564.05926889973},{"$f":"SUM($I27:AT27)*MAX(AT$4:AT$6)","v":302564.05926889973},{"$f":"SUM($I27:AU27)*MAX(AU$4:AU$6)","v":302564.05926889973},{"$f":"SUM($I27:AV27)*MAX(AV$4:AV$6)","v":302564.05926889973},{"$f":"SUM($I27:AW27)*MAX(AW$4:AW$6)","v":302564.05926889973},{"$f":"SUM($I27:AX27)*MAX(AX$4:AX$6)","v":302564.05926889973},{"$f":"SUM($I27:AY27)*MAX(AY$4:AY$6)","v":302564.05926889973},{"$f":"SUM($I27:AZ27)*MAX(AZ$4:AZ$6)","v":302564.05926889973},{"$f":"SUM($I27:BA27)*MAX(BA$4:BA$6)","v":302564.05926889973},{"$f":"SUM($I27:BB27)*MAX(BB$4:BB$6)","v":302564.05926889973},{"$f":"SUM($I27:BC27)*MAX(BC$4:BC$6)","v":302564.05926889973},{"$f":"SUM($I27:BD27)*MAX(BD$4:BD$6)","v":302564.05926889973},{"$f":"SUM($I27:BE27)*MAX(BE$4:BE$6)","v":302564.05926889973},{"$f":"SUM($I27:BF27)*MAX(BF$4:BF$6)","v":302564.05926889973},{"$f":"SUM($I27:BG27)*MAX(BG$4:BG$6)","v":302564.05926889973},{"$f":"SUM($I27:BH27)*MAX(BH$4:BH$6)","v":302564.05926889973},{"$f":"SUM($I27:BI27)*MAX(BI$4:BI$6)","v":302564.05926889973},{"$f":"SUM($I27:BJ27)*MAX(BJ$4:BJ$6)","v":302564.05926889973},{"$f":"SUM($I27:BK27)*MAX(BK$4:BK$6)","v":302564.05926889973},{"$f":"SUM($I27:BL27)*MAX(BL$4:BL$6)","v":302564.05926889973},{"$f":"SUM($I27:BM27)*MAX(BM$4:BM$6)","v":302564.05926889973},{"$f":"SUM($I27:BN27)*MAX(BN$4:BN$6)","v":302564.05926889973},{"$f":"SUM($I27:BO27)*MAX(BO$4:BO$6)","v":302564.05926889973},{"$f":"SUM($I27:BP27)*MAX(BP$4:BP$6)","v":302564.05926889973},{"$f":"SUM($I27:BQ27)*MAX(BQ$4:BQ$6)","v":302564.05926889973},{"$f":"SUM($I27:BR27)*MAX(BR$4:BR$6)","v":302564.05926889973},{"$f":"SUM($I27:BS27)*MAX(BS$4:BS$6)","v":302564.05926889973},{"$f":"SUM($I27:BT27)*MAX(BT$4:BT$6)","v":302564.05926889973},{"$f":"SUM($I27:BU27)*MAX(BU$4:BU$6)","v":302564.05926889973},{"$f":"SUM($I27:BV27)*MAX(BV$4:BV$6)","v":302564.05926889973},{"$f":"SUM($I27:BW27)*MAX(BW$4:BW$6)","v":302564.05926889973},{"$f":"SUM($I27:BX27)*MAX(BX$4:BX$6)","v":302564.05926889973},{"$f":"SUM($I27:BY27)*MAX(BY$4:BY$6)","v":302564.05926889973},{"$f":"SUM($I27:BZ27)*MAX(BZ$4:BZ$6)","v":302564.05926889973},{"$f":"SUM($I27:CA27)*MAX(CA$4:CA$6)","v":302564.05926889973},{"$f":"SUM($I27:CB27)*MAX(CB$4:CB$6)","v":302564.05926889973},{"$f":"SUM($I27:CC27)*MAX(CC$4:CC$6)","v":302564.05926889973},{"$f":"SUM($I27:CD27)*MAX(CD$4:CD$6)","v":302564.05926889973},{"$f":"SUM($I27:CE27)*MAX(CE$4:CE$6)","v":302564.05926889973},{"$f":"SUM($I27:CF27)*MAX(CF$4:CF$6)","v":302564.05926889973},{"$f":"SUM($I27:CG27)*MAX(CG$4:CG$6)","v":302564.05926889973},{"$f":"SUM($I27:CH27)*MAX(CH$4:CH$6)","v":302564.05926889973},{"$f":"SUM($I27:CI27)*MAX(CI$4:CI$6)","v":302564.05926889973},{"$f":"SUM($I27:CJ27)*MAX(CJ$4:CJ$6)","v":302564.05926889973},{"$f":"SUM($I27:CK27)*MAX(CK$4:CK$6)","v":302564.05926889973},{"$f":"SUM($I27:CL27)*MAX(CL$4:CL$6)","v":302564.05926889973},{"$f":"SUM($I27:CM27)*MAX(CM$4:CM$6)","v":302564.05926889973},{"$f":"SUM($I27:CN27)*MAX(CN$4:CN$6)","v":302564.05926889973},{"$f":"SUM($I27:CO27)*MAX(CO$4:CO$6)","v":302564.05926889973},{"$f":"SUM($I27:CP27)*MAX(CP$4:CP$6)","v":302564.05926889973},{"$f":"SUM($I27:CQ27)*MAX(CQ$4:CQ$6)","v":302564.05926889973},{"$f":"SUM($I27:CR27)*MAX(CR$4:CR$6)","v":302564.05926889973},{"$f":"SUM($I27:CS27)*MAX(CS$4:CS$6)","v":302564.05926889973},{"$f":"SUM($I27:CT27)*MAX(CT$4:CT$6)","v":302564.05926889973},{"$f":"SUM($I27:CU27)*MAX(CU$4:CU$6)","v":302564.05926889973},{"$f":"SUM($I27:CV27)*MAX(CV$4:CV$6)","v":302564.05926889973},{"$f":"SUM($I27:CW27)*MAX(CW$4:CW$6)","v":302564.05926889973},{"$f":"SUM($I27:CX27)*MAX(CX$4:CX$6)","v":302564.05926889973},{"$f":"SUM($I27:CY27)*MAX(CY$4:CY$6)","v":302564.05926889973},{"$f":"SUM($I27:CZ27)*MAX(CZ$4:CZ$6)","v":302564.05926889973},{"$f":"SUM($I27:DA27)*MAX(DA$4:DA$6)","v":302564.05926889973},{"$f":"SUM($I27:DB27)*MAX(DB$4:DB$6)","v":302564.05926889973},{"$f":"SUM($I27:DC27)*MAX(DC$4:DC$6)","v":302564.05926889973},{"$f":"SUM($I27:DD27)*MAX(DD$4:DD$6)","v":302564.05926889973},{"$f":"SUM($I27:DE27)*MAX(DE$4:DE$6)","v":302564.05926889973},{"$f":"SUM($I27:DF27)*MAX(DF$4:DF$6)","v":302564.05926889973},{"$f":"SUM($I27:DG27)*MAX(DG$4:DG$6)","v":302564.05926889973},{"$f":"SUM($I27:DH27)*MAX(DH$4:DH$6)","v":302564.05926889973},{"$f":"SUM($I27:DI27)*MAX(DI$4:DI$6)","v":302564.05926889973},{"$f":"SUM($I27:DJ27)*MAX(DJ$4:DJ$6)","v":302564.05926889973},{"$f":"SUM($I27:DK27)*MAX(DK$4:DK$6)","v":302564.05926889973},{"$f":"SUM($I27:DL27)*MAX(DL$4:DL$6)","v":302564.05926889973},{"$f":"SUM($I27:DM27)*MAX(DM$4:DM$6)","v":302564.05926889973},{"$f":"SUM($I27:DN27)*MAX(DN$4:DN$6)","v":302564.05926889973},{"$f":"SUM($I27:DO27)*MAX(DO$4:DO$6)","v":302564.05926889973},{"$f":"SUM($I27:DP27)*MAX(DP$4:DP$6)","v":302564.05926889973},{"$f":"SUM($I27:DQ27)*MAX(DQ$4:DQ$6)","v":302564.05926889973},{"$f":"SUM($I27:DR27)*MAX(DR$4:DR$6)","v":302564.05926889973},{"$f":"SUM($I27:DS27)*MAX(DS$4:DS$6)","v":302564.05926889973},{"$f":"SUM($I27:DT27)*MAX(DT$4:DT$6)","v":302564.05926889973},{"$f":"SUM($I27:DU27)*MAX(DU$4:DU$6)","v":302564.05926889973},{"$f":"SUM($I27:DV27)*MAX(DV$4:DV$6)","v":302564.05926889973},{"$f":"SUM($I27:DW27)*MAX(DW$4:DW$6)","v":302564.05926889973},{"$f":"SUM($I27:DX27)*MAX(DX$4:DX$6)","v":302564.05926889973},{"$f":"SUM($I27:DY27)*MAX(DY$4:DY$6)","v":302564.05926889973},{"$f":"SUM($I27:DZ27)*MAX(DZ$4:DZ$6)","v":302564.05926889973},{"$f":"SUM($I27:EA27)*MAX(EA$4:EA$6)","v":302564.05926889973},{"$f":"SUM($I27:EB27)*MAX(EB$4:EB$6)","v":302564.05926889973},{"$f":"SUM($I27:EC27)*MAX(EC$4:EC$6)","v":302564.05926889973},{"$f":"SUM($I27:ED27)*MAX(ED$4:ED$6)","v":302564.05926889973},{"$f":"SUM($I27:EE27)*MAX(EE$4:EE$6)","v":302564.05926889973},{"$f":"SUM($I27:EF27)*MAX(EF$4:EF$6)","v":302564.05926889973},{"$f":"SUM($I27:EG27)*MAX(EG$4:EG$6)","v":302564.05926889973},{"$f":"SUM($I27:EH27)*MAX(EH$4:EH$6)","v":302564.05926889973},{"$f":"SUM($I27:EI27)*MAX(EI$4:EI$6)","v":302564.05926889973},{"$f":"SUM($I27:EJ27)*MAX(EJ$4:EJ$6)","v":302564.05926889973},{"$f":"SUM($I27:EK27)*MAX(EK$4:EK$6)","v":302564.05926889973},{"$f":"SUM($I27:EL27)*MAX(EL$4:EL$6)","v":302564.05926889973},{"$f":"SUM($I27:EM27)*MAX(EM$4:EM$6)","v":302564.05926889973},{"$f":"SUM($I27:EN27)*MAX(EN$4:EN$6)","v":302564.05926889973},{"$f":"SUM($I27:EO27)*MAX(EO$4:EO$6)","v":302564.05926889973},{"$f":"SUM($I27:EP27)*MAX(EP$4:EP$6)","v":302564.05926889973},{"$f":"SUM($I27:EQ27)*MAX(EQ$4:EQ$6)","v":302564.05926889973},{"$f":"SUM($I27:ER27)*MAX(ER$4:ER$6)","v":302564.05926889973},{"$f":"SUM($I27:ES27)*MAX(ES$4:ES$6)","v":302564.05926889973},{"$f":"SUM($I27:ET27)*MAX(ET$4:ET$6)","v":302564.05926889973},{"$f":"SUM($I27:EU27)*MAX(EU$4:EU$6)","v":302564.05926889973},{"$f":"SUM($I27:EV27)*MAX(EV$4:EV$6)","v":302564.05926889973},{"$f":"SUM($I27:EW27)*MAX(EW$4:EW$6)","v":302564.05926889973},{"$f":"SUM($I27:EX27)*MAX(EX$4:EX$6)","v":302564.05926889973},{"$f":"SUM($I27:EY27)*MAX(EY$4:EY$6)","v":302564.05926889973},{"$f":"SUM($I27:EZ27)*MAX(EZ$4:EZ$6)","v":302564.05926889973},{"$f":"SUM($I27:FA27)*MAX(FA$4:FA$6)","v":0},{"$f":"SUM($I27:FB27)*MAX(FB$4:FB$6)","v":0},{"$f":"SUM($I27:FC27)*MAX(FC$4:FC$6)","v":0},{"$f":"SUM($I27:FD27)*MAX(FD$4:FD$6)","v":0},{"$f":"SUM($I27:FE27)*MAX(FE$4:FE$6)","v":0},{"$f":"SUM($I27:FF27)*MAX(FF$4:FF$6)","v":0},{"$f":"SUM($I27:FG27)*MAX(FG$4:FG$6)","v":0},{"$f":"SUM($I27:FH27)*MAX(FH$4:FH$6)","v":0},{"$f":"SUM($I27:FI27)*MAX(FI$4:FI$6)","v":0},{"$f":"SUM($I27:FJ27)*MAX(FJ$4:FJ$6)","v":0},{"$f":"SUM($I27:FK27)*MAX(FK$4:FK$6)","v":0},{"$f":"SUM($I27:FL27)*MAX(FL$4:FL$6)","v":0},{"$f":"SUM($I27:FM27)*MAX(FM$4:FM$6)","v":0},{"$f":"SUM($I27:FN27)*MAX(FN$4:FN$6)","v":0},{"$f":"SUM($I27:FO27)*MAX(FO$4:FO$6)","v":0},{"$f":"SUM($I27:FP27)*MAX(FP$4:FP$6)","v":0},{"$f":"SUM($I27:FQ27)*MAX(FQ$4:FQ$6)","v":0},{"$f":"SUM($I27:FR27)*MAX(FR$4:FR$6)","v":0},{"$f":"SUM($I27:FS27)*MAX(FS$4:FS$6)","v":0},{"$f":"SUM($I27:FT27)*MAX(FT$4:FT$6)","v":0},{"$f":"SUM($I27:FU27)*MAX(FU$4:FU$6)","v":0},{"$f":"SUM($I27:FV27)*MAX(FV$4:FV$6)","v":0}]
[]
[null,null,"Distribution split"]
[null,null,"Tax equity partner ","%",null,null,null,null,{"$f":"Timing!K23","v":0}]
[null,null,"Sponsor partner","%"]
[null,null,"Total","%"]
[null,null,"Check for full distributions","Check"]
[]
[]
[]
[]
[null,null,"ITC"]
[null,null,"ITC earned / tax credit generated","USD '000",{"$f":"'Inputs - Tax'!$J$51","v":84369.599999999991},null,null,{"$f":"SUM(I44:FS44)","v":84369.599999999991},{"$f":"IF(I2=Op_start,$E$44*I6,0)","v":0},0,0,0,0,0,0,0,84369.599999999991,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AO2=Op_start,$E$44*AO6,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BU2=Op_start,$E$44*BU6,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(DA2=Op_start,$E$44*DA6,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(EG2=Op_start,$E$44*EG6,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(FM2=Op_start,$E$44*FM6,0)","v":0},0,0,0,0,0,0]

{"sheet":"Dep","index":18,"n_rows":175,"n_cols":175,"rows_kept":175,"cut":false,"hidden":true,"merged":[]}
["DEPRECIATION"]
[null,null,"Start of Period",null,null,null,null,null,{"$f":"Timing!K2","v":"2020-01-01"},{"$f":"Timing!L2","v":"2020-04-01"},{"$f":"Timing!M2","v":"2020-07-01"},{"$f":"Timing!N2","v":"2020-10-01"},{"$f":"Timing!O2","v":"2021-01-01"},{"$f":"Timing!P2","v":"2021-04-01"},{"$f":"Timing!Q2","v":"2021-07-01"},{"$f":"Timing!R2","v":"2021-10-01"},{"$f":"Timing!S2","v":"2022-01-01"},{"$f":"Timing!T2","v":"2022-04-01"},{"$f":"Timing!U2","v":"2022-07-01"},{"$f":"Timing!V2","v":"2022-10-01"},{"$f":"Timing!W2","v":"2023-01-01"},{"$f":"Timing!X2","v":"2023-04-01"},{"$f":"Timing!Y2","v":"2023-07-01"},{"$f":"Timing!Z2","v":"2023-10-01"},{"$f":"Timing!AA2","v":"2024-01-01"},{"$f":"Timing!AB2","v":"2024-04-01"},{"$f":"Timing!AC2","v":"2024-07-01"},{"$f":"Timing!AD2","v":"2024-10-01"},{"$f":"Timing!AE2","v":"2025-01-01"},{"$f":"Timing!AF2","v":"2025-04-01"},{"$f":"Timing!AG2","v":"2025-07-01"},{"$f":"Timing!AH2","v":"2025-10-01"},{"$f":"Timing!AI2","v":"2026-01-01"},{"$f":"Timing!AJ2","v":"2026-04-01"},{"$f":"Timing!AK2","v":"2026-07-01"},{"$f":"Timing!AL2","v":"2026-10-01"},{"$f":"Timing!AM2","v":"2027-01-01"},{"$f":"Timing!AN2","v":"2027-04-01"},{"$f":"Timing!AO2","v":"2027-07-01"},{"$f":"Timing!AP2","v":"2027-10-01"},{"$f":"Timing!AQ2","v":"2028-01-01"},{"$f":"Timing!AR2","v":"2028-04-01"},{"$f":"Timing!AS2","v":"2028-07-01"},{"$f":"Timing!AT2","v":"2028-10-01"},{"$f":"Timing!AU2","v":"2029-01-01"},{"$f":"Timing!AV2","v":"2029-04-01"},{"$f":"Timing!AW2","v":"2029-07-01"},{"$f":"Timing!AX2","v":"2029-10-01"},{"$f":"Timing!AY2","v":"2030-01-01"},{"$f":"Timing!AZ2","v":"2030-04-01"},{"$f":"Timing!BA2","v":"2030-07-01"},{"$f":"Timing!BB2","v":"2030-10-01"},{"$f":"Timing!BC2","v":"2031-01-01"},{"$f":"Timing!BD2","v":"2031-04-01"},{"$f":"Timing!BE2","v":"2031-07-01"},{"$f":"Timing!BF2","v":"2031-10-01"},{"$f":"Timing!BG2","v":"2032-01-01"},{"$f":"Timing!BH2","v":"2032-04-01"},{"$f":"Timing!BI2","v":"2032-07-01"},{"$f":"Timing!BJ2","v":"2032-10-01"},{"$f":"Timing!BK2","v":"2033-01-01"},{"$f":"Timing!BL2","v":"2033-04-01"},{"$f":"Timing!BM2","v":"2033-07-01"},{"$f":"Timing!BN2","v":"2033-10-01"},{"$f":"Timing!BO2","v":"2034-01-01"},{"$f":"Timing!BP2","v":"2034-04-01"},{"$f":"Timing!BQ2","v":"2034-07-01"},{"$f":"Timing!BR2","v":"2034-10-01"},{"$f":"Timing!BS2","v":"2035-01-01"},{"$f":"Timing!BT2","v":"2035-04-01"},{"$f":"Timing!BU2","v":"2035-07-01"},{"$f":"Timing!BV2","v":"2035-10-01"},{"$f":"Timing!BW2","v":"2036-01-01"},{"$f":"Timing!BX2","v":"2036-04-01"},{"$f":"Timing!BY2","v":"2036-07-01"},{"$f":"Timing!BZ2","v":"2036-10-01"},{"$f":"Timing!CA2","v":"2037-01-01"},{"$f":"Timing!CB2","v":"2037-04-01"},{"$f":"Timing!CC2","v":"2037-07-01"},{"$f":"Timing!CD2","v":"2037-10-01"},{"$f":"Timing!CE2","v":"2038-01-01"},{"$f":"Timing!CF2","v":"2038-04-01"},{"$f":"Timing!CG2","v":"2038-07-01"},{"$f":"Timing!CH2","v":"2038-10-01"},{"$f":"Timing!CI2","v":"2039-01-01"},{"$f":"Timing!CJ2","v":"2039-04-01"},{"$f":"Timing!CK2","v":"2039-07-01"},{"$f":"Timing!CL2","v":"2039-10-01"},{"$f":"Timing!CM2","v":"2040-01-01"},{"$f":"Timing!CN2","v":"2040-04-01"},{"$f":"Timing!CO2","v":"2040-07-01"},{"$f":"Timing!CP2","v":"2040-10-01"},{"$f":"Timing!CQ2","v":"2041-01-01"},{"$f":"Timing!CR2","v":"2041-04-01"},{"$f":"Timing!CS2","v":"2041-07-01"},{"$f":"Timing!CT2","v":"2041-10-01"},{"$f":"Timing!CU2","v":"2042-01-01"},{"$f":"Timing!CV2","v":"2042-04-01"},{"$f":"Timing!CW2","v":"2042-07-01"},{"$f":"Timing!CX2","v":"2042-10-01"},{"$f":"Timing!CY2","v":"2043-01-01"},{"$f":"Timing!CZ2","v":"2043-04-01"},{"$f":"Timing!DA2","v":"2043-07-01"},{"$f":"Timing!DB2","v":"2043-10-01"},{"$f":"Timing!DC2","v":"2044-01-01"},{"$f":"Timing!DD2","v":"2044-04-01"},{"$f":"Timing!DE2","v":"2044-07-01"},{"$f":"Timing!DF2","v":"2044-10-01"},{"$f":"Timing!DG2","v":"2045-01-01"},{"$f":"Timing!DH2","v":"2045-04-01"},{"$f":"Timing!DI2","v":"2045-07-01"},{"$f":"Timing!DJ2","v":"2045-10-01"},{"$f":"Timing!DK2","v":"2046-01-01"},{"$f":"Timing!DL2","v":"2046-04-01"},{"$f":"Timing!DM2","v":"2046-07-01"},{"$f":"Timing!DN2","v":"2046-10-01"},{"$f":"Timing!DO2","v":"2047-01-01"},{"$f":"Timing!DP2","v":"2047-04-01"},{"$f":"Timing!DQ2","v":"2047-07-01"},{"$f":"Timing!DR2","v":"2047-10-01"},{"$f":"Timing!DS2","v":"2048-01-01"},{"$f":"Timing!DT2","v":"2048-04-01"},{"$f":"Timing!DU2","v":"2048-07-01"},{"$f":"Timing!DV2","v":"2048-10-01"},{"$f":"Timing!DW2","v":"2049-01-01"},{"$f":"Timing!DX2","v":"2049-04-01"},{"$f":"Timing!DY2","v":"2049-07-01"},{"$f":"Timing!DZ2","v":"2049-10-01"},{"$f":"Timing!EA2","v":"2050-01-01"},{"$f":"Timing!EB2","v":"2050-04-01"},{"$f":"Timing!EC2","v":"2050-07-01"},{"$f":"Timing!ED2","v":"2050-10-01"},{"$f":"Timing!EE2","v":"2051-01-01"},{"$f":"Timing!EF2","v":"2051-04-01"},{"$f":"Timing!EG2","v":"2051-07-01"},{"$f":"Timing!EH2","v":"2051-10-01"},{"$f":"Timing!EI2","v":"2052-01-01"},{"$f":"Timing!EJ2","v":"2052-04-01"},{"$f":"Timing!EK2","v":"2052-07-01"},{"$f":"Timing!EL2","v":"2052-10-01"},{"$f":"Timing!EM2","v":"2053-01-01"},{"$f":"Timing!EN2","v":"2053-04-01"},{"$f":"Timing!EO2","v":"2053-07-01"},{"$f":"Timing!EP2","v":"2053-10-01"},{"$f":"Timing!EQ2","v":"2054-01-01"},{"$f":"Timing!ER2","v":"2054-04-01"},{"$f":"Timing!ES2","v":"2054-07-01"},{"$f":"Timing!ET2","v":"2054-10-01"},{"$f":"Timing!EU2","v":"2055-01-01"},{"$f":"Timing!EV2","v":"2055-04-01"},{"$f":"Timing!EW2","v":"2055-07-01"},{"$f":"Timing!EX2","v":"2055-10-01"},{"$f":"Timing!EY2","v":"2056-01-01"},{"$f":"Timing!EZ2","v":"2056-04-01"},{"$f":"Timing!FA2","v":"2056-07-01"},{"$f":"Timing!FB2","v":"2056-10-01"},{"$f":"Timing!FC2","v":"2057-01-01"},{"$f":"Timing!FD2","v":"2057-04-01"},{"$f":"Timing!FE2","v":"2057-07-01"},{"$f":"Timing!FF2","v":"2057-10-01"},{"$f":"Timing!FG2","v":"2058-01-01"},{"$f":"Timing!FH2","v":"2058-04-01"},{"$f":"Timing!FI2","v":"2058-07-01"},{"$f":"Timing!FJ2","v":"2058-10-01"},{"$f":"Timing!FK2","v":"2059-01-01"},{"$f":"Timing!FL2","v":"2059-04-01"},{"$f":"Timing!FM2","v":"2059-07-01"},{"$f":"Timing!FN2","v":"2059-10-01"},{"$f":"Timing!FO2","v":"2060-01-01"},{"$f":"Timing!FP2","v":"2060-04-01"},{"$f":"Timing!FQ2","v":"2060-07-01"},{"$f":"Timing!FR2","v":"2060-10-01"},{"$f":"Timing!FS2","v":"2061-01-01"},{"$f":"Timing!FT2","v":"2061-04-01"},{"$f":"Timing!FU2","v":"2061-07-01"}]
[null,null,"End of Period",null,"Start","End",null,null,{"$f":"Timing!K3","v":"2020-03-31"},{"$f":"Timing!L3","v":"2020-06-30"},{"$f":"Timing!M3","v":"2020-09-30"},{"$f":"Timing!N3","v":"2020-12-31"},{"$f":"Timing!O3","v":"2021-03-31"},{"$f":"Timing!P3","v":"2021-06-30"},{"$f":"Timing!Q3","v":"2021-09-30"},{"$f":"Timing!R3","v":"2021-12-31"},{"$f":"Timing!S3","v":"2022-03-31"},{"$f":"Timing!T3","v":"2022-06-30"},{"$f":"Timing!U3","v":"2022-09-30"},{"$f":"Timing!V3","v":"2022-12-31"},{"$f":"Timing!W3","v":"2023-03-31"},{"$f":"Timing!X3","v":"2023-06-30"},{"$f":"Timing!Y3","v":"2023-09-30"},{"$f":"Timing!Z3","v":"2023-12-31"},{"$f":"Timing!AA3","v":"2024-03-31"},{"$f":"Timing!AB3","v":"2024-06-30"},{"$f":"Timing!AC3","v":"2024-09-30"},{"$f":"Timing!AD3","v":"2024-12-31"},{"$f":"Timing!AE3","v":"2025-03-31"},{"$f":"Timing!AF3","v":"2025-06-30"},{"$f":"Timing!AG3","v":"2025-09-30"},{"$f":"Timing!AH3","v":"2025-12-31"},{"$f":"Timing!AI3","v":"2026-03-31"},{"$f":"Timing!AJ3","v":"2026-06-30"},{"$f":"Timing!AK3","v":"2026-09-30"},{"$f":"Timing!AL3","v":"2026-12-31"},{"$f":"Timing!AM3","v":"2027-03-31"},{"$f":"Timing!AN3","v":"2027-06-30"},{"$f":"Timing!AO3","v":"2027-09-30"},{"$f":"Timing!AP3","v":"2027-12-31"},{"$f":"Timing!AQ3","v":"2028-03-31"},{"$f":"Timing!AR3","v":"2028-06-30"},{"$f":"Timing!AS3","v":"2028-09-30"},{"$f":"Timing!AT3","v":"2028-12-31"},{"$f":"Timing!AU3","v":"2029-03-31"},{"$f":"Timing!AV3","v":"2029-06-30"},{"$f":"Timing!AW3","v":"2029-09-30"},{"$f":"Timing!AX3","v":"2029-12-31"},{"$f":"Timing!AY3","v":"2030-03-31"},{"$f":"Timing!AZ3","v":"2030-06-30"},{"$f":"Timing!BA3","v":"2030-09-30"},{"$f":"Timing!BB3","v":"2030-12-31"},{"$f":"Timing!BC3","v":"2031-03-31"},{"$f":"Timing!BD3","v":"2031-06-30"},{"$f":"Timing!BE3","v":"2031-09-30"},{"$f":"Timing!BF3","v":"2031-12-31"},{"$f":"Timing!BG3","v":"2032-03-31"},{"$f":"Timing!BH3","v":"2032-06-30"},{"$f":"Timing!BI3","v":"2032-09-30"},{"$f":"Timing!BJ3","v":"2032-12-31"},{"$f":"Timing!BK3","v":"2033-03-31"},{"$f":"Timing!BL3","v":"2033-06-30"},{"$f":"Timing!BM3","v":"2033-09-30"},{"$f":"Timing!BN3","v":"2033-12-31"},{"$f":"Timing!BO3","v":"2034-03-31"},{"$f":"Timing!BP3","v":"2034-06-30"},{"$f":"Timing!BQ3","v":"2034-09-30"},{"$f":"Timing!BR3","v":"2034-12-31"},{"$f":"Timing!BS3","v":"2035-03-31"},{"$f":"Timing!BT3","v":"2035-06-30"},{"$f":"Timing!BU3","v":"2035-09-30"},{"$f":"Timing!BV3","v":"2035-12-31"},{"$f":"Timing!BW3","v":"2036-03-31"},{"$f":"Timing!BX3","v":"2036-06-30"},{"$f":"Timing!BY3","v":"2036-09-30"},{"$f":"Timing!BZ3","v":"2036-12-31"},{"$f":"Timing!CA3","v":"2037-03-31"},{"$f":"Timing!CB3","v":"2037-06-30"},{"$f":"Timing!CC3","v":"2037-09-30"},{"$f":"Timing!CD3","v":"2037-12-31"},{"$f":"Timing!CE3","v":"2038-03-31"},{"$f":"Timing!CF3","v":"2038-06-30"},{"$f":"Timing!CG3","v":"2038-09-30"},{"$f":"Timing!CH3","v":"2038-12-31"},{"$f":"Timing!CI3","v":"2039-03-31"},{"$f":"Timing!CJ3","v":"2039-06-30"},{"$f":"Timing!CK3","v":"2039-09-30"},{"$f":"Timing!CL3","v":"2039-12-31"},{"$f":"Timing!CM3","v":"2040-03-31"},{"$f":"Timing!CN3","v":"2040-06-30"},{"$f":"Timing!CO3","v":"2040-09-30"},{"$f":"Timing!CP3","v":"2040-12-31"},{"$f":"Timing!CQ3","v":"2041-03-31"},{"$f":"Timing!CR3","v":"2041-06-30"},{"$f":"Timing!CS3","v":"2041-09-30"},{"$f":"Timing!CT3","v":"2041-12-31"},{"$f":"Timing!CU3","v":"2042-03-31"},{"$f":"Timing!CV3","v":"2042-06-30"},{"$f":"Timing!CW3","v":"2042-09-30"},{"$f":"Timing!CX3","v":"2042-12-31"},{"$f":"Timing!CY3","v":"2043-03-31"},{"$f":"Timing!CZ3","v":"2043-06-30"},{"$f":"Timing!DA3","v":"2043-09-30"},{"$f":"Timing!DB3","v":"2043-12-31"},{"$f":"Timing!DC3","v":"2044-03-31"},{"$f":"Timing!DD3","v":"2044-06-30"},{"$f":"Timing!DE3","v":"2044-09-30"},{"$f":"Timing!DF3","v":"2044-12-31"},{"$f":"Timing!DG3","v":"2045-03-31"},{"$f":"Timing!DH3","v":"2045-06-30"},{"$f":"Timing!DI3","v":"2045-09-30"},{"$f":"Timing!DJ3","v":"2045-12-31"},{"$f":"Timing!DK3","v":"2046-03-31"},{"$f":"Timing!DL3","v":"2046-06-30"},{"$f":"Timing!DM3","v":"2046-09-30"},{"$f":"Timing!DN3","v":"2046-12-31"},{"$f":"Timing!DO3","v":"2047-03-31"},{"$f":"Timing!DP3","v":"2047-06-30"},{"$f":"Timing!DQ3","v":"2047-09-30"},{"$f":"Timing!DR3","v":"2047-12-31"},{"$f":"Timing!DS3","v":"2048-03-31"},{"$f":"Timing!DT3","v":"2048-06-30"},{"$f":"Timing!DU3","v":"2048-09-30"},{"$f":"Timing!DV3","v":"2048-12-31"},{"$f":"Timing!DW3","v":"2049-03-31"},{"$f":"Timing!DX3","v":"2049-06-30"},{"$f":"Timing!DY3","v":"2049-09-30"},{"$f":"Timing!DZ3","v":"2049-12-31"},{"$f":"Timing!EA3","v":"2050-03-31"},{"$f":"Timing!EB3","v":"2050-06-30"},{"$f":"Timing!EC3","v":"2050-09-30"},{"$f":"Timing!ED3","v":"2050-12-31"},{"$f":"Timing!EE3","v":"2051-03-31"},{"$f":"Timing!EF3","v":"2051-06-30"},{"$f":"Timing!EG3","v":"2051-09-30"},{"$f":"Timing!EH3","v":"2051-12-31"},{"$f":"Timing!EI3","v":"2052-03-31"},{"$f":"Timing!EJ3","v":"2052-06-30"},{"$f":"Timing!EK3","v":"2052-09-30"},{"$f":"Timing!EL3","v":"2052-12-31"},{"$f":"Timing!EM3","v":"2053-03-31"},{"$f":"Timing!EN3","v":"2053-06-30"},{"$f":"Timing!EO3","v":"2053-09-30"},{"$f":"Timing!EP3","v":"2053-12-31"},{"$f":"Timing!EQ3","v":"2054-03-31"},{"$f":"Timing!ER3","v":"2054-06-30"},{"$f":"Timing!ES3","v":"2054-09-30"},{"$f":"Timing!ET3","v":"2054-12-31"},{"$f":"Timing!EU3","v":"2055-03-31"},{"$f":"Timing!EV3","v":"2055-06-30"},{"$f":"Timing!EW3","v":"2055-09-30"},{"$f":"Timing!EX3","v":"2055-12-31"},{"$f":"Timing!EY3","v":"2056-03-31"},{"$f":"Timing!EZ3","v":"2056-06-30"},{"$f":"Timing!FA3","v":"2056-09-30"},{"$f":"Timing!FB3","v":"2056-12-31"},{"$f":"Timing!FC3","v":"2057-03-31"},{"$f":"Timing!FD3","v":"2057-06-30"},{"$f":"Timing!FE3","v":"2057-09-30"},{"$f":"Timing!FF3","v":"2057-12-31"},{"$f":"Timing!FG3","v":"2058-03-31"},{"$f":"Timing!FH3","v":"2058-06-30"},{"$f":"Timing!FI3","v":"2058-09-30"},{"$f":"Timing!FJ3","v":"2058-12-31"},{"$f":"Timing!FK3","v":"2059-03-31"},{"$f":"Timing!FL3","v":"2059-06-30"},{"$f":"Timing!FM3","v":"2059-09-30"},{"$f":"Timing!FN3","v":"2059-12-31"},{"$f":"Timing!FO3","v":"2060-03-31"},{"$f":"Timing!FP3","v":"2060-06-30"},{"$f":"Timing!FQ3","v":"2060-09-30"},{"$f":"Timing!FR3","v":"2060-12-31"},{"$f":"Timing!FS3","v":"2061-03-31"},{"$f":"Timing!FT3","v":"2061-06-30"},{"$f":"Timing!FU3","v":"2061-09-30"}]
[null,null,"Development Phase",null,{"$f":"Timing!F4","v":"2020-01-01"},{"$f":"Timing!G4","v":"2020-12-31"},null,null,{"$f":"IF(AND(I$2>=$E4,I$2<=$F4),1,0)","v":1},1,1,1,0,0,0,0,0,0,{"$f":"IF(AND(S$2>=$E4,S$2<=$F4),1,0)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(AC$2>=$E4,AC$2<=$F4),1,0)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(AM$2>=$E4,AM$2<=$F4),1,0)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(AW$2>=$E4,AW$2<=$F4),1,0)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(BG$2>=$E4,BG$2<=$F4),1,0)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(BQ$2>=$E4,BQ$2<=$F4),1,0)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(CA$2>=$E4,CA$2<=$F4),1,0)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(CK$2>=$E4,CK$2<=$F4),1,0)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(CU$2>=$E4,CU$2<=$F4),1,0)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(DE$2>=$E4,DE$2<=$F4),1,0)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(DO$2>=$E4,DO$2<=$F4),1,0)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(DY$2>=$E4,DY$2<=$F4),1,0)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(EI$2>=$E4,EI$2<=$F4),1,0)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(ES$2>=$E4,ES$2<=$F4),1,0)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(FC$2>=$E4,FC$2<=$F4),1,0)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(FM$2>=$E4,FM$2<=$F4),1,0)","v":0},0,0,0,0,0,0]
[null,null,"Construction Phase",null,{"$f":"Timing!F5","v":"2021-01-01"},{"$f":"Timing!G5","v":"2021-12-31"},null,null,0,0,0,0,1,1,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Operation Phase",null,{"$f":"Timing!F6","v":"2022-01-01"},{"$f":"Timing!G6","v":"2056-12-31"},null,null,0,0,0,0,0,0,0,0,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[null,null,"Calendar year",null,null,null,null,null,{"$f":"YEAR(I3)","v":2020},2020,2020,2020,2021,2021,2021,2021,2022,2022,2022,2022,2023,2023,2023,2023,2024,2024,2024,2024,2025,2025,2025,2025,2026,2026,2026,2026,2027,2027,2027,2027,2028,2028,2028,2028,2029,2029,2029,2029,2030,2030,2030,2030,2031,2031,2031,2031,2032,2032,2032,2032,2033,2033,2033,2033,2034,2034,2034,2034,2035,2035,2035,2035,{"$f":"YEAR(BU3)","v":2036},2036,2036,2036,2037,2037,2037,2037,2038,2038,2038,2038,2039,2039,2039,2039,2040,2040,2040,2040,2041,2041,2041,2041,2042,2042,2042,2042,2043,2043,2043,2043,2044,2044,2044,2044,2045,2045,2045,2045,2046,2046,2046,2046,2047,2047,2047,2047,2048,2048,2048,2048,2049,2049,2049,2049,2050,2050,2050,2050,2051,2051,2051,2051,{"$f":"YEAR(EG3)","v":2052},2052,2052,2052,2053,2053,2053,2053,2054,2054,2054,2054,2055,2055,2055,2055,2056,2056,2056,2056,2057,2057,2057,2057,2058,2058,2058,2058,2059,2059,2059,2059,2060,2060,2060,2060,2061,2061,2061]
[null,null,"Days in Quarter",null,null,null,null,null,{"$f":"I3-I2+1","v":91},91,92,92,90,91,92,92,90,91,92,92,90,91,92,92,91,91,92,92,90,91,92,92,90,91,92,92,90,91,92,92,91,91,92,92,90,91,92,92,90,91,92,92,90,91,92,92,91,91,92,92,90,91,92,92,90,91,92,92,90,91,92,92,{"$f":"BU3-BU2+1","v":91},91,92,92,90,91,92,92,90,91,92,92,90,91,92,92,91,91,92,92,90,91,92,92,90,91,92,92,90,91,92,92,91,91,92,92,90,91,92,92,90,91,92,92,90,91,92,92,91,91,92,92,90,91,92,92,90,91,92,92,90,91,92,92,{"$f":"EG3-EG2+1","v":91},91,92,92,90,91,92,92,90,91,92,92,90,91,92,92,91,91,92,92,90,91,92,92,90,91,92,92,90,91,92,92,91,91,92,92,90,91,92]
[null,null,"Construction Quarter",null,null,null,null,null,{"$f":"(H11+1)*I5","v":0},0,0,0,1,2,3,4,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(BT11+1)*BU5","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(EF11+1)*EG5","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Operations Quarter",null,null,null,null,null,0,0,0,0,0,0,0,0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,50,51,52,53,54,55,56,57,58,59,60,61,62,63,64,65,66,67,68,69,70,71,72,73,74,75,76,77,78,79,80,81,82,83,84,85,86,87,88,89,90,91,92,93,94,95,96,97,98,99,100,101,102,103,104,105,106,107,108,109,110,111,112,113,114,115,116,117,118,119,120,121,122,123,124,125,126,127,128,129,130,131,132,133,134,135,136,137,138,139,140,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Operations Year",null,null,null,null,null,{"$f":"ROUNDUP(I12/4,0)","v":0},{"$f":"ROUNDUP(J12/4,0)","v":0},0,0,0,0,0,0,1,1,1,1,2,2,2,2,3,3,3,3,4,4,4,4,5,5,5,5,6,6,6,6,7,7,7,7,8,8,8,8,9,9,9,9,10,10,10,10,11,11,11,11,12,12,12,12,13,13,13,13,14,14,14,14,15,{"$f":"ROUNDUP(BV12/4,0)","v":15},15,15,16,16,16,16,17,17,17,17,18,18,18,18,19,19,19,19,20,20,20,20,21,21,21,21,22,22,22,22,23,23,23,23,24,24,24,24,25,25,25,25,26,26,26,26,27,27,27,27,28,28,28,28,29,29,29,29,30,30,30,30,31,{"$f":"ROUNDUP(EH12/4,0)","v":31},31,31,32,32,32,32,33,33,33,33,34,34,34,34,35,35,35,35,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Escalation Counter",null,null,null,null,null,{"$f":"IF(I13=0,0,I13-1)","v":0},0,0,0,0,0,0,0,0,0,0,0,1,1,1,1,2,2,2,2,3,3,3,3,4,4,4,4,5,5,5,5,6,6,6,6,7,7,7,7,8,8,8,8,9,9,9,9,10,10,10,10,11,11,11,11,12,12,12,12,13,13,13,13,{"$f":"IF(BU13=0,0,BU13-1)","v":14},14,14,14,15,15,15,15,16,16,16,16,17,17,17,17,18,18,18,18,19,19,19,19,20,20,20,20,21,21,21,21,22,22,22,22,23,23,23,23,24,24,24,24,25,25,25,25,26,26,26,26,27,27,27,27,28,28,28,28,29,29,29,29,{"$f":"IF(EG13=0,0,EG13-1)","v":30},30,30,30,31,31,31,31,32,32,32,32,33,33,33,33,34,34,34,34,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Depreciation"]
[null,null,"Additions (capex)"]
[null,null,"During construction"]
[null,{"$f":"'Inputs - Tax'!$B$64","v":0},{"$f":"'Inputs - Tax'!$C$64","v":"Long term"},"USD '000",null,null,null,{"$f":"SUM(I19:FT19)","v":0},{"$f":"Construction!I93","v":0},{"$f":"Construction!J93","v":0},{"$f":"Construction!K93","v":0},{"$f":"Construction!L93","v":0},{"$f":"Construction!M93","v":0},{"$f":"Construction!N93","v":0},{"$f":"Construction!O93","v":0},{"$f":"Construction!P93","v":0},{"$f":"Construction!Q93","v":0},{"$f":"Construction!R93","v":0},{"$f":"Construction!S93","v":0},{"$f":"Construction!T93","v":0},{"$f":"Construction!U93","v":0},{"$f":"Construction!V93","v":0},{"$f":"Construction!W93","v":0},{"$f":"Construction!X93","v":0},{"$f":"Construction!Y93","v":0},{"$f":"Construction!Z93","v":0},{"$f":"Construction!AA93","v":0},{"$f":"Construction!AB93","v":0},{"$f":"Construction!AC93","v":0},{"$f":"Construction!AD93","v":0},{"$f":"Construction!AE93","v":0},{"$f":"Construction!AF93","v":0},{"$f":"Construction!AG93","v":0},{"$f":"Construction!AH93","v":0},{"$f":"Construction!AI93","v":0},{"$f":"Construction!AJ93","v":0},{"$f":"Construction!AK93","v":0},{"$f":"Construction!AL93","v":0},{"$f":"Construction!AM93","v":0},{"$f":"Construction!AN93","v":0},{"$f":"Construction!AO93","v":0},{"$f":"Construction!AP93","v":0},{"$f":"Construction!AQ93","v":0},{"$f":"Construction!AR93","v":0},{"$f":"Construction!AS93","v":0},{"$f":"Construction!AT93","v":0},{"$f":"Construction!AU93","v":0},{"$f":"Construction!AV93","v":0},{"$f":"Construction!AW93","v":0},{"$f":"Construction!AX93","v":0},{"$f":"Construction!AY93","v":0},{"$f":"Construction!AZ93","v":0},{"$f":"Construction!BA93","v":0},{"$f":"Construction!BB93","v":0},{"$f":"Construction!BC93","v":0},{"$f":"Construction!BD93","v":0},{"$f":"Construction!BE93","v":0},{"$f":"Construction!BF93","v":0},{"$f":"Construction!BG93","v":0},{"$f":"Construction!BH93","v":0},{"$f":"Construction!BI93","v":0},{"$f":"Construction!BJ93","v":0},{"$f":"Construction!BK93","v":0},{"$f":"Construction!BL93","v":0},{"$f":"Construction!BM93","v":0},{"$f":"Construction!BN93","v":0},{"$f":"Construction!BO93","v":0},{"$f":"Construction!BP93","v":0},{"$f":"Construction!BQ93","v":0},{"$f":"Construction!BR93","v":0},{"$f":"Construction!BS93","v":0},{"$f":"Construction!BT93","v":0},{"$f":"Construction!BU93","v":0},{"$f":"Construction!BV93","v":0},{"$f":"Construction!BW93","v":0},{"$f":"Construction!BX93","v":0},{"$f":"Construction!BY93","v":0},{"$f":"Construction!BZ93","v":0},{"$f":"Construction!CA93","v":0},{"$f":"Construction!CB93","v":0},{"$f":"Construction!CC93","v":0},{"$f":"Construction!CD93","v":0},{"$f":"Construction!CE93","v":0},{"$f":"Construction!CF93","v":0},{"$f":"Construction!CG93","v":0},{"$f":"Construction!CH93","v":0},{"$f":"Construction!CI93","v":0},{"$f":"Construction!CJ93","v":0},{"$f":"Construction!CK93","v":0},{"$f":"Construction!CL93","v":0},{"$f":"Construction!CM93","v":0},{"$f":"Construction!CN93","v":0},{"$f":"Construction!CO93","v":0},{"$f":"Construction!CP93","v":0},{"$f":"Construction!CQ93","v":0},{"$f":"Construction!CR93","v":0},{"$f":"Construction!CS93","v":0},{"$f":"Construction!CT93","v":0},{"$f":"Construction!CU93","v":0},{"$f":"Construction!CV93","v":0},{"$f":"Construction!CW93","v":0},{"$f":"Construction!CX93","v":0},{"$f":"Construction!CY93","v":0},{"$f":"Construction!CZ93","v":0},{"$f":"Construction!DA93","v":0},{"$f":"Construction!DB93","v":0},{"$f":"Construction!DC93","v":0},{"$f":"Construction!DD93","v":0},{"$f":"Construction!DE93","v":0},{"$f":"Construction!DF93","v":0},{"$f":"Construction!DG93","v":0},{"$f":"Construction!DH93","v":0},{"$f":"Construction!DI93","v":0},{"$f":"Construction!DJ93","v":0},{"$f":"Construction!DK93","v":0},{"$f":"Construction!DL93","v":0},{"$f":"Construction!DM93","v":0},{"$f":"Construction!DN93","v":0},{"$f":"Construction!DO93","v":0},{"$f":"Construction!DP93","v":0},{"$f":"Construction!DQ93","v":0},{"$f":"Construction!DR93","v":0},{"$f":"Construction!DS93","v":0},{"$f":"Construction!DT93","v":0},{"$f":"Construction!DU93","v":0},{"$f":"Construction!DV93","v":0},{"$f":"Construction!DW93","v":0},{"$f":"Construction!DX93","v":0},{"$f":"Construction!DY93","v":0},{"$f":"Construction!DZ93","v":0},{"$f":"Construction!EA93","v":0},{"$f":"Construction!EB93","v":0},{"$f":"Construction!EC93","v":0},{"$f":"Construction!ED93","v":0},{"$f":"Construction!EE93","v":0},{"$f":"Construction!EF93","v":0},{"$f":"Construction!EG93","v":0},{"$f":"Construction!EH93","v":0},{"$f":"Construction!EI93","v":0},{"$f":"Construction!EJ93","v":0},{"$f":"Construction!EK93","v":0},{"$f":"Construction!EL93","v":0},{"$f":"Construction!EM93","v":0},{"$f":"Construction!EN93","v":0},{"$f":"Construction!EO93","v":0},{"$f":"Construction!EP93","v":0},{"$f":"Construction!EQ93","v":0},{"$f":"Construction!ER93","v":0},{"$f":"Construction!ES93","v":0},{"$f":"Construction!ET93","v":0},{"$f":"Construction!EU93","v":0},{"$f":"Construction!EV93","v":0},{"$f":"Construction!EW93","v":0},{"$f":"Construction!EX93","v":0},{"$f":"Construction!EY93","v":0},{"$f":"Construction!EZ93","v":0},{"$f":"Construction!FA93","v":0},{"$f":"Construction!FB93","v":0},{"$f":"Construction!FC93","v":0},{"$f":"Construction!FD93","v":0},{"$f":"Construction!FE93","v":0},{"$f":"Construction!FF93","v":0},{"$f":"Construction!FG93","v":0},{"$f":"Construction!FH93","v":0},{"$f":"Construction!FI93","v":0},{"$f":"Construction!FJ93","v":0},{"$f":"Construction!FK93","v":0},{"$f":"Construction!FL93","v":0},{"$f":"Construction!FM93","v":0},{"$f":"Construction!FN93","v":0},{"$f":"Construction!FO93","v":0},{"$f":"Construction!FP93","v":0},{"$f":"Construction!FQ93","v":0},{"$f":"Construction!FR93","v":0},{"$f":"Construction!FS93","v":0}]
[null,{"$f":"'Inputs - Tax'!$B$65","v":0},{"$f":"'Inputs - Tax'!$C$65","v":"Short term"},"USD '000",null,null,null,0,{"$f":"Construction!I94","v":0},{"$f":"Construction!J94","v":0},{"$f":"Construction!K94","v":0},{"$f":"Construction!L94","v":0},{"$f":"Construction!M94","v":0},{"$f":"Construction!N94","v":0},{"$f":"Construction!O94","v":0},{"$f":"Construction!P94","v":0},{"$f":"Construction!Q94","v":0},{"$f":"Construction!R94","v":0},{"$f":"Construction!S94","v":0},{"$f":"Construction!T94","v":0},{"$f":"Construction!U94","v":0},{"$f":"Construction!V94","v":0},{"$f":"Construction!W94","v":0},{"$f":"Construction!X94","v":0},{"$f":"Construction!Y94","v":0},{"$f":"Construction!Z94","v":0},{"$f":"Construction!AA94","v":0},{"$f":"Construction!AB94","v":0},{"$f":"Construction!AC94","v":0},{"$f":"Construction!AD94","v":0},{"$f":"Construction!AE94","v":0},{"$f":"Construction!AF94","v":0},{"$f":"Construction!AG94","v":0},{"$f":"Construction!AH94","v":0},{"$f":"Construction!AI94","v":0},{"$f":"Construction!AJ94","v":0},{"$f":"Construction!AK94","v":0},{"$f":"Construction!AL94","v":0},{"$f":"Construction!AM94","v":0},{"$f":"Construction!AN94","v":0},{"$f":"Construction!AO94","v":0},{"$f":"Construction!AP94","v":0},{"$f":"Construction!AQ94","v":0},{"$f":"Construction!AR94","v":0},{"$f":"Construction!AS94","v":0},{"$f":"Construction!AT94","v":0},{"$f":"Construction!AU94","v":0},{"$f":"Construction!AV94","v":0},{"$f":"Construction!AW94","v":0},{"$f":"Construction!AX94","v":0},{"$f":"Construction!AY94","v":0},{"$f":"Construction!AZ94","v":0},{"$f":"Construction!BA94","v":0},{"$f":"Construction!BB94","v":0},{"$f":"Construction!BC94","v":0},{"$f":"Construction!BD94","v":0},{"$f":"Construction!BE94","v":0},{"$f":"Construction!BF94","v":0},{"$f":"Construction!BG94","v":0},{"$f":"Construction!BH94","v":0},{"$f":"Construction!BI94","v":0},{"$f":"Construction!BJ94","v":0},{"$f":"Construction!BK94","v":0},{"$f":"Construction!BL94","v":0},{"$f":"Construction!BM94","v":0},{"$f":"Construction!BN94","v":0},{"$f":"Construction!BO94","v":0},{"$f":"Construction!BP94","v":0},{"$f":"Construction!BQ94","v":0},{"$f":"Construction!BR94","v":0},{"$f":"Construction!BS94","v":0},{"$f":"Construction!BT94","v":0},{"$f":"Construction!BU94","v":0},{"$f":"Construction!BV94","v":0},{"$f":"Construction!BW94","v":0},{"$f":"Construction!BX94","v":0},{"$f":"Construction!BY94","v":0},{"$f":"Construction!BZ94","v":0},{"$f":"Construction!CA94","v":0},{"$f":"Construction!CB94","v":0},{"$f":"Construction!CC94","v":0},{"$f":"Construction!CD94","v":0},{"$f":"Construction!CE94","v":0},{"$f":"Construction!CF94","v":0},{"$f":"Construction!CG94","v":0},{"$f":"Construction!CH94","v":0},{"$f":"Construction!CI94","v":0},{"$f":"Construction!CJ94","v":0},{"$f":"Construction!CK94","v":0},{"$f":"Construction!CL94","v":0},{"$f":"Construction!CM94","v":0},{"$f":"Construction!CN94","v":0},{"$f":"Construction!CO94","v":0},{"$f":"Construction!CP94","v":0},{"$f":"Construction!CQ94","v":0},{"$f":"Construction!CR94","v":0},{"$f":"Construction!CS94","v":0},{"$f":"Construction!CT94","v":0},{"$f":"Construction!CU94","v":0},{"$f":"Construction!CV94","v":0},{"$f":"Construction!CW94","v":0},{"$f":"Construction!CX94","v":0},{"$f":"Construction!CY94","v":0},{"$f":"Construction!CZ94","v":0},{"$f":"Construction!DA94","v":0},{"$f":"Construction!DB94","v":0},{"$f":"Construction!DC94","v":0},{"$f":"Construction!DD94","v":0},{"$f":"Construction!DE94","v":0},{"$f":"Construction!DF94","v":0},{"$f":"Construction!DG94","v":0},{"$f":"Construction!DH94","v":0},{"$f":"Construction!DI94","v":0},{"$f":"Construction!DJ94","v":0},{"$f":"Construction!DK94","v":0},{"$f":"Construction!DL94","v":0},{"$f":"Construction!DM94","v":0},{"$f":"Construction!DN94","v":0},{"$f":"Construction!DO94","v":0},{"$f":"Construction!DP94","v":0},{"$f":"Construction!DQ94","v":0},{"$f":"Construction!DR94","v":0},{"$f":"Construction!DS94","v":0},{"$f":"Construction!DT94","v":0},{"$f":"Construction!DU94","v":0},{"$f":"Construction!DV94","v":0},{"$f":"Construction!DW94","v":0},{"$f":"Construction!DX94","v":0},{"$f":"Construction!DY94","v":0},{"$f":"Construction!DZ94","v":0},{"$f":"Construction!EA94","v":0},{"$f":"Construction!EB94","v":0},{"$f":"Construction!EC94","v":0},{"$f":"Construction!ED94","v":0},{"$f":"Construction!EE94","v":0},{"$f":"Construction!EF94","v":0},{"$f":"Construction!EG94","v":0},{"$f":"Construction!EH94","v":0},{"$f":"Construction!EI94","v":0},{"$f":"Construction!EJ94","v":0},{"$f":"Construction!EK94","v":0},{"$f":"Construction!EL94","v":0},{"$f":"Construction!EM94","v":0},{"$f":"Construction!EN94","v":0},{"$f":"Construction!EO94","v":0},{"$f":"Construction!EP94","v":0},{"$f":"Construction!EQ94","v":0},{"$f":"Construction!ER94","v":0},{"$f":"Construction!ES94","v":0},{"$f":"Construction!ET94","v":0},{"$f":"Construction!EU94","v":0},{"$f":"Construction!EV94","v":0},{"$f":"Construction!EW94","v":0},{"$f":"Construction!EX94","v":0},{"$f":"Construction!EY94","v":0},{"$f":"Construction!EZ94","v":0},{"$f":"Construction!FA94","v":0},{"$f":"Construction!FB94","v":0},{"$f":"Construction!FC94","v":0},{"$f":"Construction!FD94","v":0},{"$f":"Construction!FE94","v":0},{"$f":"Construction!FF94","v":0},{"$f":"Construction!FG94","v":0},{"$f":"Construction!FH94","v":0},{"$f":"Construction!FI94","v":0},{"$f":"Construction!FJ94","v":0},{"$f":"Construction!FK94","v":0},{"$f":"Construction!FL94","v":0},{"$f":"Construction!FM94","v":0},{"$f":"Construction!FN94","v":0},{"$f":"Construction!FO94","v":0},{"$f":"Construction!FP94","v":0},{"$f":"Construction!FQ94","v":0},{"$f":"Construction!FR94","v":0},{"$f":"Construction!FS94","v":0}]
[null,{"$f":"'Inputs - Tax'!$B$66","v":0},{"$f":"'Inputs - Tax'!$C$66","v":"Financing"},"USD '000",null,null,null,null,{"$f":"Construction!I95","v":0},{"$f":"Construction!J95","v":0},{"$f":"Construction!K95","v":0},{"$f":"Construction!L95","v":0},{"$f":"Construction!M95","v":0},{"$f":"Construction!N95","v":0},{"$f":"Construction!O95","v":0},{"$f":"Construction!P95","v":0},{"$f":"Construction!Q95","v":0},{"$f":"Construction!R95","v":0},{"$f":"Construction!S95","v":0},{"$f":"Construction!T95","v":0},{"$f":"Construction!U95","v":0},{"$f":"Construction!V95","v":0},{"$f":"Construction!W95","v":0},{"$f":"Construction!X95","v":0},{"$f":"Construction!Y95","v":0},{"$f":"Construction!Z95","v":0},{"$f":"Construction!AA95","v":0},{"$f":"Construction!AB95","v":0},{"$f":"Construction!AC95","v":0},{"$f":"Construction!AD95","v":0},{"$f":"Construction!AE95","v":0},{"$f":"Construction!AF95","v":0},{"$f":"Construction!AG95","v":0},{"$f":"Construction!AH95","v":0},{"$f":"Construction!AI95","v":0},{"$f":"Construction!AJ95","v":0},{"$f":"Construction!AK95","v":0},{"$f":"Construction!AL95","v":0},{"$f":"Construction!AM95","v":0},{"$f":"Construction!AN95","v":0},{"$f":"Construction!AO95","v":0},{"$f":"Construction!AP95","v":0},{"$f":"Construction!AQ95","v":0},{"$f":"Construction!AR95","v":0},{"$f":"Construction!AS95","v":0},{"$f":"Construction!AT95","v":0},{"$f":"Construction!AU95","v":0},{"$f":"Construction!AV95","v":0},{"$f":"Construction!AW95","v":0},{"$f":"Construction!AX95","v":0},{"$f":"Construction!AY95","v":0},{"$f":"Construction!AZ95","v":0},{"$f":"Construction!BA95","v":0},{"$f":"Construction!BB95","v":0},{"$f":"Construction!BC95","v":0},{"$f":"Construction!BD95","v":0},{"$f":"Construction!BE95","v":0},{"$f":"Construction!BF95","v":0},{"$f":"Construction!BG95","v":0},{"$f":"Construction!BH95","v":0},{"$f":"Construction!BI95","v":0},{"$f":"Construction!BJ95","v":0},{"$f":"Construction!BK95","v":0},{"$f":"Construction!BL95","v":0},{"$f":"Construction!BM95","v":0},{"$f":"Construction!BN95","v":0},{"$f":"Construction!BO95","v":0},{"$f":"Construction!BP95","v":0},{"$f":"Construction!BQ95","v":0},{"$f":"Construction!BR95","v":0},{"$f":"Construction!BS95","v":0},{"$f":"Construction!BT95","v":0},{"$f":"Construction!BU95","v":0},{"$f":"Construction!BV95","v":0},{"$f":"Construction!BW95","v":0},{"$f":"Construction!BX95","v":0},{"$f":"Construction!BY95","v":0},{"$f":"Construction!BZ95","v":0},{"$f":"Construction!CA95","v":0},{"$f":"Construction!CB95","v":0},{"$f":"Construction!CC95","v":0},{"$f":"Construction!CD95","v":0},{"$f":"Construction!CE95","v":0},{"$f":"Construction!CF95","v":0},{"$f":"Construction!CG95","v":0},{"$f":"Construction!CH95","v":0},{"$f":"Construction!CI95","v":0},{"$f":"Construction!CJ95","v":0},{"$f":"Construction!CK95","v":0},{"$f":"Construction!CL95","v":0},{"$f":"Construction!CM95","v":0},{"$f":"Construction!CN95","v":0},{"$f":"Construction!CO95","v":0},{"$f":"Construction!CP95","v":0},{"$f":"Construction!CQ95","v":0},{"$f":"Construction!CR95","v":0},{"$f":"Construction!CS95","v":0},{"$f":"Construction!CT95","v":0},{"$f":"Construction!CU95","v":0},{"$f":"Construction!CV95","v":0},{"$f":"Construction!CW95","v":0},{"$f":"Construction!CX95","v":0},{"$f":"Construction!CY95","v":0},{"$f":"Construction!CZ95","v":0},{"$f":"Construction!DA95","v":0},{"$f":"Construction!DB95","v":0},{"$f":"Construction!DC95","v":0},{"$f":"Construction!DD95","v":0},{"$f":"Construction!DE95","v":0},{"$f":"Construction!DF95","v":0},{"$f":"Construction!DG95","v":0},{"$f":"Construction!DH95","v":0},{"$f":"Construction!DI95","v":0},{"$f":"Construction!DJ95","v":0},{"$f":"Construction!DK95","v":0},{"$f":"Construction!DL95","v":0},{"$f":"Construction!DM95","v":0},{"$f":"Construction!DN95","v":0},{"$f":"Construction!DO95","v":0},{"$f":"Construction!DP95","v":0},{"$f":"Construction!DQ95","v":0},{"$f":"Construction!DR95","v":0},{"$f":"Construction!DS95","v":0},{"$f":"Construction!DT95","v":0},{"$f":"Construction!DU95","v":0},{"$f":"Construction!DV95","v":0},{"$f":"Construction!DW95","v":0},{"$f":"Construction!DX95","v":0},{"$f":"Construction!DY95","v":0},{"$f":"Construction!DZ95","v":0},{"$f":"Construction!EA95","v":0},{"$f":"Construction!EB95","v":0},{"$f":"Construction!EC95","v":0},{"$f":"Construction!ED95","v":0},{"$f":"Construction!EE95","v":0},{"$f":"Construction!EF95","v":0},{"$f":"Construction!EG95","v":0},{"$f":"Construction!EH95","v":0},{"$f":"Construction!EI95","v":0},{"$f":"Construction!EJ95","v":0},{"$f":"Construction!EK95","v":0},{"$f":"Construction!EL95","v":0},{"$f":"Construction!EM95","v":0},{"$f":"Construction!EN95","v":0},{"$f":"Construction!EO95","v":0},{"$f":"Construction!EP95","v":0},{"$f":"Construction!EQ95","v":0},{"$f":"Construction!ER95","v":0},{"$f":"Construction!ES95","v":0},{"$f":"Construction!ET95","v":0},{"$f":"Construction!EU95","v":0},{"$f":"Construction!EV95","v":0},{"$f":"Construction!EW95","v":0},{"$f":"Construction!EX95","v":0},{"$f":"Construction!EY95","v":0},{"$f":"Construction!EZ95","v":0},{"$f":"Construction!FA95","v":0},{"$f":"Construction!FB95","v":0},{"$f":"Construction!FC95","v":0},{"$f":"Construction!FD95","v":0},{"$f":"Construction!FE95","v":0},{"$f":"Construction!FF95","v":0},{"$f":"Construction!FG95","v":0},{"$f":"Construction!FH95","v":0},{"$f":"Construction!FI95","v":0},{"$f":"Construction!FJ95","v":0},{"$f":"Construction!FK95","v":0},{"$f":"Construction!FL95","v":0},{"$f":"Construction!FM95","v":0},{"$f":"Construction!FN95","v":0},{"$f":"Construction!FO95","v":0},{"$f":"Construction!FP95","v":0},{"$f":"Construction!FQ95","v":0},{"$f":"Construction!FR95","v":0},{"$f":"Construction!FS95","v":0}]
[null,null,"Total","USD '000",null,null,null,{"$f":"SUM(I22:FS22)","v":0},{"$f":"SUM(I19:I21)","v":0},{"$f":"SUM(J19:J21)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BV19:BV21)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(EH19:EH21)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"During operations"]
[null,{"$f":"'Inputs - Tax'!$B$64","v":0},{"$f":"'Inputs - Tax'!$C$64","v":"Long term"},"USD '000",null,null,null,{"$f":"SUM(I25:FT25)","v":0},{"$f":"'Partnership Income and ITC'!J149","v":0},{"$f":"'Partnership Income and ITC'!K149","v":0},{"$f":"'Partnership Income and ITC'!L149","v":0},{"$f":"'Partnership Income and ITC'!M149","v":0},{"$f":"'Partnership Income and ITC'!N149","v":0},{"$f":"'Partnership Income and ITC'!O149","v":0},{"$f":"'Partnership Income and ITC'!P149","v":0},{"$f":"'Partnership Income and ITC'!Q149","v":0},{"$f":"'Partnership Income and ITC'!R149","v":0},{"$f":"'Partnership Income and ITC'!S149","v":0},{"$f":"'Partnership Income and ITC'!T149","v":0},{"$f":"'Partnership Income and ITC'!U149","v":0},{"$f":"'Partnership Income and ITC'!V149","v":0},{"$f":"'Partnership Income and ITC'!W149","v":0},{"$f":"'Partnership Income and ITC'!X149","v":0},{"$f":"'Partnership Income and ITC'!Y149","v":0},{"$f":"'Partnership Income and ITC'!Z149","v":0},{"$f":"'Partnership Income and ITC'!AA149","v":0},{"$f":"'Partnership Income and ITC'!AB149","v":0},{"$f":"'Partnership Income and ITC'!AC149","v":0},{"$f":"'Partnership Income and ITC'!AD149","v":0},{"$f":"'Partnership Income and ITC'!AE149","v":0},{"$f":"'Partnership Income and ITC'!AF149","v":0},{"$f":"'Partnership Income and ITC'!AG149","v":0},{"$f":"'Partnership Income and ITC'!AH149","v":0},{"$f":"'Partnership Income and ITC'!AI149","v":0},{"$f":"'Partnership Income and ITC'!AJ149","v":0},{"$f":"'Partnership Income and ITC'!AK149","v":0},{"$f":"'Partnership Income and ITC'!AL149","v":0},{"$f":"'Partnership Income and ITC'!AM149","v":0},{"$f":"'Partnership Income and ITC'!AN149","v":0},{"$f":"'Partnership Income and ITC'!AO149","v":0},{"$f":"'Partnership Income and ITC'!AP149","v":0},{"$f":"'Partnership Income and ITC'!AQ149","v":0},{"$f":"'Partnership Income and ITC'!AR149","v":0},{"$f":"'Partnership Income and ITC'!AS149","v":0},{"$f":"'Partnership Income and ITC'!AT149","v":0},{"$f":"'Partnership Income and ITC'!AU149","v":0},{"$f":"'Partnership Income and ITC'!AV149","v":0},{"$f":"'Partnership Income and ITC'!AW149","v":0},{"$f":"'Partnership Income and ITC'!AX149","v":0},{"$f":"'Partnership Income and ITC'!AY149","v":0},{"$f":"'Partnership Income and ITC'!AZ149","v":0},{"$f":"'Partnership Income and ITC'!BA149","v":0},{"$f":"'Partnership Income and ITC'!BB149","v":0},{"$f":"'Partnership Income and ITC'!BC149","v":0},{"$f":"'Partnership Income and ITC'!BD149","v":0},{"$f":"'Partnership Income and ITC'!BE149","v":0},{"$f":"'Partnership Income and ITC'!BF149","v":0},{"$f":"'Partnership Income and ITC'!BG149","v":0},{"$f":"'Partnership Income and ITC'!BH149","v":0},{"$f":"'Partnership Income and ITC'!BI149","v":0},{"$f":"'Partnership Income and ITC'!BJ149","v":0},{"$f":"'Partnership Income and ITC'!BK149","v":0},{"$f":"'Partnership Income and ITC'!BL149","v":0},{"$f":"'Partnership Income and ITC'!BM149","v":0},{"$f":"'Partnership Income and ITC'!BN149","v":0},{"$f":"'Partnership Income and ITC'!BO149","v":0},{"$f":"'Partnership Income and ITC'!BP149","v":0},{"$f":"'Partnership Income and ITC'!BQ149","v":0},{"$f":"'Partnership Income and ITC'!BR149","v":0},{"$f":"'Partnership Income and ITC'!BS149","v":0},{"$f":"'Partnership Income and ITC'!BT149","v":0},{"$f":"'Partnership Income and ITC'!BU149","v":0},{"$f":"'Partnership Income and ITC'!BV149","v":0},{"$f":"'Partnership Income and ITC'!BW149","v":0},{"$f":"'Partnership Income and ITC'!BX149","v":0},{"$f":"'Partnership Income and ITC'!BY149","v":0},{"$f":"'Partnership Income and ITC'!BZ149","v":0},{"$f":"'Partnership Income and ITC'!CA149","v":0},{"$f":"'Partnership Income and ITC'!CB149","v":0},{"$f":"'Partnership Income and ITC'!CC149","v":0},{"$f":"'Partnership Income and ITC'!CD149","v":0},{"$f":"'Partnership Income and ITC'!CE149","v":0},{"$f":"'Partnership Income and ITC'!CF149","v":0},{"$f":"'Partnership Income and ITC'!CG149","v":0},{"$f":"'Partnership Income and ITC'!CH149","v":0},{"$f":"'Partnership Income and ITC'!CI149","v":0},{"$f":"'Partnership Income and ITC'!CJ149","v":0},{"$f":"'Partnership Income and ITC'!CK149","v":0},{"$f":"'Partnership Income and ITC'!CL149","v":0},{"$f":"'Partnership Income and ITC'!CM149","v":0},{"$f":"'Partnership Income and ITC'!CN149","v":0},{"$f":"'Partnership Income and ITC'!CO149","v":0},{"$f":"'Partnership Income and ITC'!CP149","v":0},{"$f":"'Partnership Income and ITC'!CQ149","v":0},{"$f":"'Partnership Income and ITC'!CR149","v":0},{"$f":"'Partnership Income and ITC'!CS149","v":0},{"$f":"'Partnership Income and ITC'!CT149","v":0},{"$f":"'Partnership Income and ITC'!CU149","v":0},{"$f":"'Partnership Income and ITC'!CV149","v":0},{"$f":"'Partnership Income and ITC'!CW149","v":0},{"$f":"'Partnership Income and ITC'!CX149","v":0},{"$f":"'Partnership Income and ITC'!CY149","v":0},{"$f":"'Partnership Income and ITC'!CZ149","v":0},{"$f":"'Partnership Income and ITC'!DA149","v":0},{"$f":"'Partnership Income and ITC'!DB149","v":0},{"$f":"'Partnership Income and ITC'!DC149","v":0},{"$f":"'Partnership Income and ITC'!DD149","v":0},{"$f":"'Partnership Income and ITC'!DE149","v":0},{"$f":"'Partnership Income and ITC'!DF149","v":0},{"$f":"'Partnership Income and ITC'!DG149","v":0},{"$f":"'Partnership Income and ITC'!DH149","v":0},{"$f":"'Partnership Income and ITC'!DI149","v":0},{"$f":"'Partnership Income and ITC'!DJ149","v":0},{"$f":"'Partnership Income and ITC'!DK149","v":0},{"$f":"'Partnership Income and ITC'!DL149","v":0},{"$f":"'Partnership Income and ITC'!DM149","v":0},{"$f":"'Partnership Income and ITC'!DN149","v":0},{"$f":"'Partnership Income and ITC'!DO149","v":0},{"$f":"'Partnership Income and ITC'!DP149","v":0},{"$f":"'Partnership Income and ITC'!DQ149","v":0},{"$f":"'Partnership Income and ITC'!DR149","v":0},{"$f":"'Partnership Income and ITC'!DS149","v":0},{"$f":"'Partnership Income and ITC'!DT149","v":0},{"$f":"'Partnership Income and ITC'!DU149","v":0},{"$f":"'Partnership Income and ITC'!DV149","v":0},{"$f":"'Partnership Income and ITC'!DW149","v":0},{"$f":"'Partnership Income and ITC'!DX149","v":0},{"$f":"'Partnership Income and ITC'!DY149","v":0},{"$f":"'Partnership Income and ITC'!DZ149","v":0},{"$f":"'Partnership Income and ITC'!EA149","v":0},{"$f":"'Partnership Income and ITC'!EB149","v":0},{"$f":"'Partnership Income and ITC'!EC149","v":0},{"$f":"'Partnership Income and ITC'!ED149","v":0},{"$f":"'Partnership Income and ITC'!EE149","v":0},{"$f":"'Partnership Income and ITC'!EF149","v":0},{"$f":"'Partnership Income and ITC'!EG149","v":0},{"$f":"'Partnership Income and ITC'!EH149","v":0},{"$f":"'Partnership Income and ITC'!EI149","v":0},{"$f":"'Partnership Income and ITC'!EJ149","v":0},{"$f":"'Partnership Income and ITC'!EK149","v":0},{"$f":"'Partnership Income and ITC'!EL149","v":0},{"$f":"'Partnership Income and ITC'!EM149","v":0},{"$f":"'Partnership Income and ITC'!EN149","v":0},{"$f":"'Partnership Income and ITC'!EO149","v":0},{"$f":"'Partnership Income and ITC'!EP149","v":0},{"$f":"'Partnership Income and ITC'!EQ149","v":0},{"$f":"'Partnership Income and ITC'!ER149","v":0},{"$f":"'Partnership Income and ITC'!ES149","v":0},{"$f":"'Partnership Income and ITC'!ET149","v":0},{"$f":"'Partnership Income and ITC'!EU149","v":0},{"$f":"'Partnership Income and ITC'!EV149","v":0},{"$f":"'Partnership Income and ITC'!EW149","v":0},{"$f":"'Partnership Income and ITC'!EX149","v":0},{"$f":"'Partnership Income and ITC'!EY149","v":0},{"$f":"'Partnership Income and ITC'!EZ149","v":0},{"$f":"'Partnership Income and ITC'!FA149","v":0},{"$f":"'Partnership Income and ITC'!FB149","v":0},{"$f":"'Partnership Income and ITC'!FC149","v":0},{"$f":"'Partnership Income and ITC'!FD149","v":0},{"$f":"'Partnership Income and ITC'!FE149","v":0},{"$f":"'Partnership Income and ITC'!FF149","v":0},{"$f":"'Partnership Income and ITC'!FG149","v":0},{"$f":"'Partnership Income and ITC'!FH149","v":0},{"$f":"'Partnership Income and ITC'!FI149","v":0},{"$f":"'Partnership Income and ITC'!FJ149","v":0},{"$f":"'Partnership Income and ITC'!FK149","v":0},{"$f":"'Partnership Income and ITC'!FL149","v":0},{"$f":"'Partnership Income and ITC'!FM149","v":0},{"$f":"'Partnership Income and ITC'!FN149","v":0},{"$f":"'Partnership Income and ITC'!FO149","v":0},{"$f":"'Partnership Income and ITC'!FP149","v":0},{"$f":"'Partnership Income and ITC'!FQ149","v":0},{"$f":"'Partnership Income and ITC'!FR149","v":0},{"$f":"'Partnership Income and ITC'!FS149","v":0},{"$f":"'Partnership Income and ITC'!FT149","v":0}]
[null,{"$f":"'Inputs - Tax'!$B$65","v":0},{"$f":"'Inputs - Tax'!$C$65","v":"Short term"},"USD '000",null,null,null,0,{"$f":"'Partnership Income and ITC'!J150","v":0},{"$f":"'Partnership Income and ITC'!K150","v":0},{"$f":"'Partnership Income and ITC'!L150","v":0},{"$f":"'Partnership Income and ITC'!M150","v":0},{"$f":"'Partnership Income and ITC'!N150","v":0},{"$f":"'Partnership Income and ITC'!O150","v":0},{"$f":"'Partnership Income and ITC'!P150","v":0},{"$f":"'Partnership Income and ITC'!Q150","v":0},{"$f":"'Partnership Income and ITC'!R150","v":0},{"$f":"'Partnership Income and ITC'!S150","v":0},{"$f":"'Partnership Income and ITC'!T150","v":0},{"$f":"'Partnership Income and ITC'!U150","v":0},{"$f":"'Partnership Income and ITC'!V150","v":0},{"$f":"'Partnership Income and ITC'!W150","v":0},{"$f":"'Partnership Income and ITC'!X150","v":0},{"$f":"'Partnership Income and ITC'!Y150","v":0},{"$f":"'Partnership Income and ITC'!Z150","v":0},{"$f":"'Partnership Income and ITC'!AA150","v":0},{"$f":"'Partnership Income and ITC'!AB150","v":0},{"$f":"'Partnership Income and ITC'!AC150","v":0},{"$f":"'Partnership Income and ITC'!AD150","v":0},{"$f":"'Partnership Income and ITC'!AE150","v":0},{"$f":"'Partnership Income and ITC'!AF150","v":0},{"$f":"'Partnership Income and ITC'!AG150","v":0},{"$f":"'Partnership Income and ITC'!AH150","v":0},{"$f":"'Partnership Income and ITC'!AI150","v":0},{"$f":"'Partnership Income and ITC'!AJ150","v":0},{"$f":"'Partnership Income and ITC'!AK150","v":0},{"$f":"'Partnership Income and ITC'!AL150","v":0},{"$f":"'Partnership Income and ITC'!AM150","v":0},{"$f":"'Partnership Income and ITC'!AN150","v":0},{"$f":"'Partnership Income and ITC'!AO150","v":0},{"$f":"'Partnership Income and ITC'!AP150","v":0},{"$f":"'Partnership Income and ITC'!AQ150","v":0},{"$f":"'Partnership Income and ITC'!AR150","v":0},{"$f":"'Partnership Income and ITC'!AS150","v":0},{"$f":"'Partnership Income and ITC'!AT150","v":0},{"$f":"'Partnership Income and ITC'!AU150","v":0},{"$f":"'Partnership Income and ITC'!AV150","v":0},{"$f":"'Partnership Income and ITC'!AW150","v":0},{"$f":"'Partnership Income and ITC'!AX150","v":0},{"$f":"'Partnership Income and ITC'!AY150","v":0},{"$f":"'Partnership Income and ITC'!AZ150","v":0},{"$f":"'Partnership Income and ITC'!BA150","v":0},{"$f":"'Partnership Income and ITC'!BB150","v":0},{"$f":"'Partnership Income and ITC'!BC150","v":0},{"$f":"'Partnership Income and ITC'!BD150","v":0},{"$f":"'Partnership Income and ITC'!BE150","v":0},{"$f":"'Partnership Income and ITC'!BF150","v":0},{"$f":"'Partnership Income and ITC'!BG150","v":0},{"$f":"'Partnership Income and ITC'!BH150","v":0},{"$f":"'Partnership Income and ITC'!BI150","v":0},{"$f":"'Partnership Income and ITC'!BJ150","v":0},{"$f":"'Partnership Income and ITC'!BK150","v":0},{"$f":"'Partnership Income and ITC'!BL150","v":0},{"$f":"'Partnership Income and ITC'!BM150","v":0},{"$f":"'Partnership Income and ITC'!BN150","v":0},{"$f":"'Partnership Income and ITC'!BO150","v":0},{"$f":"'Partnership Income and ITC'!BP150","v":0},{"$f":"'Partnership Income and ITC'!BQ150","v":0},{"$f":"'Partnership Income and ITC'!BR150","v":0},{"$f":"'Partnership Income and ITC'!BS150","v":0},{"$f":"'Partnership Income and ITC'!BT150","v":0},{"$f":"'Partnership Income and ITC'!BU150","v":0},{"$f":"'Partnership Income and ITC'!BV150","v":0},{"$f":"'Partnership Income and ITC'!BW150","v":0},{"$f":"'Partnership Income and ITC'!BX150","v":0},{"$f":"'Partnership Income and ITC'!BY150","v":0},{"$f":"'Partnership Income and ITC'!BZ150","v":0},{"$f":"'Partnership Income and ITC'!CA150","v":0},{"$f":"'Partnership Income and ITC'!CB150","v":0},{"$f":"'Partnership Income and ITC'!CC150","v":0},{"$f":"'Partnership Income and ITC'!CD150","v":0},{"$f":"'Partnership Income and ITC'!CE150","v":0},{"$f":"'Partnership Income and ITC'!CF150","v":0},{"$f":"'Partnership Income and ITC'!CG150","v":0},{"$f":"'Partnership Income and ITC'!CH150","v":0},{"$f":"'Partnership Income and ITC'!CI150","v":0},{"$f":"'Partnership Income and ITC'!CJ150","v":0},{"$f":"'Partnership Income and ITC'!CK150","v":0},{"$f":"'Partnership Income and ITC'!CL150","v":0},{"$f":"'Partnership Income and ITC'!CM150","v":0},{"$f":"'Partnership Income and ITC'!CN150","v":0},{"$f":"'Partnership Income and ITC'!CO150","v":0},{"$f":"'Partnership Income and ITC'!CP150","v":0},{"$f":"'Partnership Income and ITC'!CQ150","v":0},{"$f":"'Partnership Income and ITC'!CR150","v":0},{"$f":"'Partnership Income and ITC'!CS150","v":0},{"$f":"'Partnership Income and ITC'!CT150","v":0},{"$f":"'Partnership Income and ITC'!CU150","v":0},{"$f":"'Partnership Income and ITC'!CV150","v":0},{"$f":"'Partnership Income and ITC'!CW150","v":0},{"$f":"'Partnership Income and ITC'!CX150","v":0},{"$f":"'Partnership Income and ITC'!CY150","v":0},{"$f":"'Partnership Income and ITC'!CZ150","v":0},{"$f":"'Partnership Income and ITC'!DA150","v":0},{"$f":"'Partnership Income and ITC'!DB150","v":0},{"$f":"'Partnership Income and ITC'!DC150","v":0},{"$f":"'Partnership Income and ITC'!DD150","v":0},{"$f":"'Partnership Income and ITC'!DE150","v":0},{"$f":"'Partnership Income and ITC'!DF150","v":0},{"$f":"'Partnership Income and ITC'!DG150","v":0},{"$f":"'Partnership Income and ITC'!DH150","v":0},{"$f":"'Partnership Income and ITC'!DI150","v":0},{"$f":"'Partnership Income and ITC'!DJ150","v":0},{"$f":"'Partnership Income and ITC'!DK150","v":0},{"$f":"'Partnership Income and ITC'!DL150","v":0},{"$f":"'Partnership Income and ITC'!DM150","v":0},{"$f":"'Partnership Income and ITC'!DN150","v":0},{"$f":"'Partnership Income and ITC'!DO150","v":0},{"$f":"'Partnership Income and ITC'!DP150","v":0},{"$f":"'Partnership Income and ITC'!DQ150","v":0},{"$f":"'Partnership Income and ITC'!DR150","v":0},{"$f":"'Partnership Income and ITC'!DS150","v":0},{"$f":"'Partnership Income and ITC'!DT150","v":0},{"$f":"'Partnership Income and ITC'!DU150","v":0},{"$f":"'Partnership Income and ITC'!DV150","v":0},{"$f":"'Partnership Income and ITC'!DW150","v":0},{"$f":"'Partnership Income and ITC'!DX150","v":0},{"$f":"'Partnership Income and ITC'!DY150","v":0},{"$f":"'Partnership Income and ITC'!DZ150","v":0},{"$f":"'Partnership Income and ITC'!EA150","v":0},{"$f":"'Partnership Income and ITC'!EB150","v":0},{"$f":"'Partnership Income and ITC'!EC150","v":0},{"$f":"'Partnership Income and ITC'!ED150","v":0},{"$f":"'Partnership Income and ITC'!EE150","v":0},{"$f":"'Partnership Income and ITC'!EF150","v":0},{"$f":"'Partnership Income and ITC'!EG150","v":0},{"$f":"'Partnership Income and ITC'!EH150","v":0},{"$f":"'Partnership Income and ITC'!EI150","v":0},{"$f":"'Partnership Income and ITC'!EJ150","v":0},{"$f":"'Partnership Income and ITC'!EK150","v":0},{"$f":"'Partnership Income and ITC'!EL150","v":0},{"$f":"'Partnership Income and ITC'!EM150","v":0},{"$f":"'Partnership Income and ITC'!EN150","v":0},{"$f":"'Partnership Income and ITC'!EO150","v":0},{"$f":"'Partnership Income and ITC'!EP150","v":0},{"$f":"'Partnership Income and ITC'!EQ150","v":0},{"$f":"'Partnership Income and ITC'!ER150","v":0},{"$f":"'Partnership Income and ITC'!ES150","v":0},{"$f":"'Partnership Income and ITC'!ET150","v":0},{"$f":"'Partnership Income and ITC'!EU150","v":0},{"$f":"'Partnership Income and ITC'!EV150","v":0},{"$f":"'Partnership Income and ITC'!EW150","v":0},{"$f":"'Partnership Income and ITC'!EX150","v":0},{"$f":"'Partnership Income and ITC'!EY150","v":0},{"$f":"'Partnership Income and ITC'!EZ150","v":0},{"$f":"'Partnership Income and ITC'!FA150","v":0},{"$f":"'Partnership Income and ITC'!FB150","v":0},{"$f":"'Partnership Income and ITC'!FC150","v":0},{"$f":"'Partnership Income and ITC'!FD150","v":0},{"$f":"'Partnership Income and ITC'!FE150","v":0},{"$f":"'Partnership Income and ITC'!FF150","v":0},{"$f":"'Partnership Income and ITC'!FG150","v":0},{"$f":"'Partnership Income and ITC'!FH150","v":0},{"$f":"'Partnership Income and ITC'!FI150","v":0},{"$f":"'Partnership Income and ITC'!FJ150","v":0},{"$f":"'Partnership Income and ITC'!FK150","v":0},{"$f":"'Partnership Income and ITC'!FL150","v":0},{"$f":"'Partnership Income and ITC'!FM150","v":0},{"$f":"'Partnership Income and ITC'!FN150","v":0},{"$f":"'Partnership Income and ITC'!FO150","v":0},{"$f":"'Partnership Income and ITC'!FP150","v":0},{"$f":"'Partnership Income and ITC'!FQ150","v":0},{"$f":"'Partnership Income and ITC'!FR150","v":0},{"$f":"'Partnership Income and ITC'!FS150","v":0},{"$f":"'Partnership Income and ITC'!FT150","v":0}]
[null,{"$f":"'Inputs - Tax'!$B$66","v":0},{"$f":"'Inputs - Tax'!$C$66","v":"Financing"},"USD '000",null,null,null,null,{"$f":"'Partnership Income and ITC'!J151","v":0},{"$f":"'Partnership Income and ITC'!K151","v":0},{"$f":"'Partnership Income and ITC'!L151","v":0},{"$f":"'Partnership Income and ITC'!M151","v":0},{"$f":"'Partnership Income and ITC'!N151","v":0},{"$f":"'Partnership Income and ITC'!O151","v":0},{"$f":"'Partnership Income and ITC'!P151","v":0},{"$f":"'Partnership Income and ITC'!Q151","v":0},{"$f":"'Partnership Income and ITC'!R151","v":0},{"$f":"'Partnership Income and ITC'!S151","v":0},{"$f":"'Partnership Income and ITC'!T151","v":0},{"$f":"'Partnership Income and ITC'!U151","v":0},{"$f":"'Partnership Income and ITC'!V151","v":0},{"$f":"'Partnership Income and ITC'!W151","v":0},{"$f":"'Partnership Income and ITC'!X151","v":0},{"$f":"'Partnership Income and ITC'!Y151","v":0},{"$f":"'Partnership Income and ITC'!Z151","v":0},{"$f":"'Partnership Income and ITC'!AA151","v":0},{"$f":"'Partnership Income and ITC'!AB151","v":0},{"$f":"'Partnership Income and ITC'!AC151","v":0},{"$f":"'Partnership Income and ITC'!AD151","v":0},{"$f":"'Partnership Income and ITC'!AE151","v":0},{"$f":"'Partnership Income and ITC'!AF151","v":0},{"$f":"'Partnership Income and ITC'!AG151","v":0},{"$f":"'Partnership Income and ITC'!AH151","v":0},{"$f":"'Partnership Income and ITC'!AI151","v":0},{"$f":"'Partnership Income and ITC'!AJ151","v":0},{"$f":"'Partnership Income and ITC'!AK151","v":0},{"$f":"'Partnership Income and ITC'!AL151","v":0},{"$f":"'Partnership Income and ITC'!AM151","v":0},{"$f":"'Partnership Income and ITC'!AN151","v":0},{"$f":"'Partnership Income and ITC'!AO151","v":0},{"$f":"'Partnership Income and ITC'!AP151","v":0},{"$f":"'Partnership Income and ITC'!AQ151","v":0},{"$f":"'Partnership Income and ITC'!AR151","v":0},{"$f":"'Partnership Income and ITC'!AS151","v":0},{"$f":"'Partnership Income and ITC'!AT151","v":0},{"$f":"'Partnership Income and ITC'!AU151","v":0},{"$f":"'Partnership Income and ITC'!AV151","v":0},{"$f":"'Partnership Income and ITC'!AW151","v":0},{"$f":"'Partnership Income and ITC'!AX151","v":0},{"$f":"'Partnership Income and ITC'!AY151","v":0},{"$f":"'Partnership Income and ITC'!AZ151","v":0},{"$f":"'Partnership Income and ITC'!BA151","v":0},{"$f":"'Partnership Income and ITC'!BB151","v":0},{"$f":"'Partnership Income and ITC'!BC151","v":0},{"$f":"'Partnership Income and ITC'!BD151","v":0},{"$f":"'Partnership Income and ITC'!BE151","v":0},{"$f":"'Partnership Income and ITC'!BF151","v":0},{"$f":"'Partnership Income and ITC'!BG151","v":0},{"$f":"'Partnership Income and ITC'!BH151","v":0},{"$f":"'Partnership Income and ITC'!BI151","v":0},{"$f":"'Partnership Income and ITC'!BJ151","v":0},{"$f":"'Partnership Income and ITC'!BK151","v":0},{"$f":"'Partnership Income and ITC'!BL151","v":0},{"$f":"'Partnership Income and ITC'!BM151","v":0},{"$f":"'Partnership Income and ITC'!BN151","v":0},{"$f":"'Partnership Income and ITC'!BO151","v":0},{"$f":"'Partnership Income and ITC'!BP151","v":0},{"$f":"'Partnership Income and ITC'!BQ151","v":0},{"$f":"'Partnership Income and ITC'!BR151","v":0},{"$f":"'Partnership Income and ITC'!BS151","v":0},{"$f":"'Partnership Income and ITC'!BT151","v":0},{"$f":"'Partnership Income and ITC'!BU151","v":0},{"$f":"'Partnership Income and ITC'!BV151","v":0},{"$f":"'Partnership Income and ITC'!BW151","v":0},{"$f":"'Partnership Income and ITC'!BX151","v":0},{"$f":"'Partnership Income and ITC'!BY151","v":0},{"$f":"'Partnership Income and ITC'!BZ151","v":0},{"$f":"'Partnership Income and ITC'!CA151","v":0},{"$f":"'Partnership Income and ITC'!CB151","v":0},{"$f":"'Partnership Income and ITC'!CC151","v":0},{"$f":"'Partnership Income and ITC'!CD151","v":0},{"$f":"'Partnership Income and ITC'!CE151","v":0},{"$f":"'Partnership Income and ITC'!CF151","v":0},{"$f":"'Partnership Income and ITC'!CG151","v":0},{"$f":"'Partnership Income and ITC'!CH151","v":0},{"$f":"'Partnership Income and ITC'!CI151","v":0},{"$f":"'Partnership Income and ITC'!CJ151","v":0},{"$f":"'Partnership Income and ITC'!CK151","v":0},{"$f":"'Partnership Income and ITC'!CL151","v":0},{"$f":"'Partnership Income and ITC'!CM151","v":0},{"$f":"'Partnership Income and ITC'!CN151","v":0},{"$f":"'Partnership Income and ITC'!CO151","v":0},{"$f":"'Partnership Income and ITC'!CP151","v":0},{"$f":"'Partnership Income and ITC'!CQ151","v":0},{"$f":"'Partnership Income and ITC'!CR151","v":0},{"$f":"'Partnership Income and ITC'!CS151","v":0},{"$f":"'Partnership Income and ITC'!CT151","v":0},{"$f":"'Partnership Income and ITC'!CU151","v":0},{"$f":"'Partnership Income and ITC'!CV151","v":0},{"$f":"'Partnership Income and ITC'!CW151","v":0},{"$f":"'Partnership Income and ITC'!CX151","v":0},{"$f":"'Partnership Income and ITC'!CY151","v":0},{"$f":"'Partnership Income and ITC'!CZ151","v":0},{"$f":"'Partnership Income and ITC'!DA151","v":0},{"$f":"'Partnership Income and ITC'!DB151","v":0},{"$f":"'Partnership Income and ITC'!DC151","v":0},{"$f":"'Partnership Income and ITC'!DD151","v":0},{"$f":"'Partnership Income and ITC'!DE151","v":0},{"$f":"'Partnership Income and ITC'!DF151","v":0},{"$f":"'Partnership Income and ITC'!DG151","v":0},{"$f":"'Partnership Income and ITC'!DH151","v":0},{"$f":"'Partnership Income and ITC'!DI151","v":0},{"$f":"'Partnership Income and ITC'!DJ151","v":0},{"$f":"'Partnership Income and ITC'!DK151","v":0},{"$f":"'Partnership Income and ITC'!DL151","v":0},{"$f":"'Partnership Income and ITC'!DM151","v":0},{"$f":"'Partnership Income and ITC'!DN151","v":0},{"$f":"'Partnership Income and ITC'!DO151","v":0},{"$f":"'Partnership Income and ITC'!DP151","v":0},{"$f":"'Partnership Income and ITC'!DQ151","v":0},{"$f":"'Partnership Income and ITC'!DR151","v":0},{"$f":"'Partnership Income and ITC'!DS151","v":0},{"$f":"'Partnership Income and ITC'!DT151","v":0},{"$f":"'Partnership Income and ITC'!DU151","v":0},{"$f":"'Partnership Income and ITC'!DV151","v":0},{"$f":"'Partnership Income and ITC'!DW151","v":0},{"$f":"'Partnership Income and ITC'!DX151","v":0},{"$f":"'Partnership Income and ITC'!DY151","v":0},{"$f":"'Partnership Income and ITC'!DZ151","v":0},{"$f":"'Partnership Income and ITC'!EA151","v":0},{"$f":"'Partnership Income and ITC'!EB151","v":0},{"$f":"'Partnership Income and ITC'!EC151","v":0},{"$f":"'Partnership Income and ITC'!ED151","v":0},{"$f":"'Partnership Income and ITC'!EE151","v":0},{"$f":"'Partnership Income and ITC'!EF151","v":0},{"$f":"'Partnership Income and ITC'!EG151","v":0},{"$f":"'Partnership Income and ITC'!EH151","v":0},{"$f":"'Partnership Income and ITC'!EI151","v":0},{"$f":"'Partnership Income and ITC'!EJ151","v":0},{"$f":"'Partnership Income and ITC'!EK151","v":0},{"$f":"'Partnership Income and ITC'!EL151","v":0},{"$f":"'Partnership Income and ITC'!EM151","v":0},{"$f":"'Partnership Income and ITC'!EN151","v":0},{"$f":"'Partnership Income and ITC'!EO151","v":0},{"$f":"'Partnership Income and ITC'!EP151","v":0},{"$f":"'Partnership Income and ITC'!EQ151","v":0},{"$f":"'Partnership Income and ITC'!ER151","v":0},{"$f":"'Partnership Income and ITC'!ES151","v":0},{"$f":"'Partnership Income and ITC'!ET151","v":0},{"$f":"'Partnership Income and ITC'!EU151","v":0},{"$f":"'Partnership Income and ITC'!EV151","v":0},{"$f":"'Partnership Income and ITC'!EW151","v":0},{"$f":"'Partnership Income and ITC'!EX151","v":0},{"$f":"'Partnership Income and ITC'!EY151","v":0},{"$f":"'Partnership Income and ITC'!EZ151","v":0},{"$f":"'Partnership Income and ITC'!FA151","v":0},{"$f":"'Partnership Income and ITC'!FB151","v":0},{"$f":"'Partnership Income and ITC'!FC151","v":0},{"$f":"'Partnership Income and ITC'!FD151","v":0},{"$f":"'Partnership Income and ITC'!FE151","v":0},{"$f":"'Partnership Income and ITC'!FF151","v":0},{"$f":"'Partnership Income and ITC'!FG151","v":0},{"$f":"'Partnership Income and ITC'!FH151","v":0},{"$f":"'Partnership Income and ITC'!FI151","v":0},{"$f":"'Partnership Income and ITC'!FJ151","v":0},{"$f":"'Partnership Income and ITC'!FK151","v":0},{"$f":"'Partnership Income and ITC'!FL151","v":0},{"$f":"'Partnership Income and ITC'!FM151","v":0},{"$f":"'Partnership Income and ITC'!FN151","v":0},{"$f":"'Partnership Income and ITC'!FO151","v":0},{"$f":"'Partnership Income and ITC'!FP151","v":0},{"$f":"'Partnership Income and ITC'!FQ151","v":0},{"$f":"'Partnership Income and ITC'!FR151","v":0},{"$f":"'Partnership Income and ITC'!FS151","v":0},{"$f":"'Partnership Income and ITC'!FT151","v":0}]
[null,null,"Total","USD '000",null,null,null,{"$f":"SUM(I28:FS28)","v":0},{"$f":"SUM(I25:I27)","v":0},{"$f":"SUM(J25:J27)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BV25:BV27)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(EH25:EH27)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"End of operation flag","Flag",null,null,null,null,{"$f":"IF(I3=Op_end,1,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AO3=Op_end,1,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BU3=Op_end,1,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(DA3=Op_end,1,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(EG3=Op_end,1,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(FM3=Op_end,1,0)","v":0},0,0,0,0,0,0]
[]
[null,null,"Accounting depreciation"]
[null,1,{"$f":"INDEX($C$19:$C$21,B33)","v":"Long term"}]
[null,null,"Account"]
[null,null,"Balance b/f","USD '000",null,null,null,null,{"$f":"H38","v":0},{"$f":"I38","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BU38","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EG38","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Additions","USD '000",null,null,null,{"$f":"SUM(I36:FS36)","v":0},{"$f":"SUM(I41:I42)","v":0},{"$f":"SUM(J41:J42)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BV41:BV42)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(EH41:EH42)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Depreciation & write-off","USD '000",{"$f":"IF(E50=\"Straight-Line\",E48,E49)","v":3.3333333333333333E-2},null,null,0,{"$f":"-IF(I$30=1,SUM(I35:I36),I50*$E37)*I$6","v":0},{"$f":"-IF(J$30=1,SUM(J35:J36),J50*$E37)*J$6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-IF(BV$30=1,SUM(BV35:BV36),BV50*$E37)*BV$6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-IF(EH$30=1,SUM(EH35:EH36),EH50*$E37)*EH$6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-IF(EZ$30=1,SUM(EZ35:EZ36),EZ50*$E37)*EZ$6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Balance c/f","USD '000",null,null,null,null,{"$f":"SUM(I35:I37)","v":0},{"$f":"SUM(J35:J37)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BV35:BV37)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(EH35:EH37)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Additions"]
[null,null,"Construction","USD '000",null,null,null,{"$f":"SUM(I41:FT41)","v":0},{"$f":"INDEX(I$19:I$21,$B33)","v":0},{"$f":"INDEX(J$19:J$21,$B33)","v":0},{"$f":"INDEX(K$19:K$21,$B33)","v":0},{"$f":"INDEX(L$19:L$21,$B33)","v":0},{"$f":"INDEX(M$19:M$21,$B33)","v":0},{"$f":"INDEX(N$19:N$21,$B33)","v":0},{"$f":"INDEX(O$19:O$21,$B33)","v":0},{"$f":"INDEX(P$19:P$21,$B33)","v":0},{"$f":"INDEX(Q$19:Q$21,$B33)","v":0},{"$f":"INDEX(R$19:R$21,$B33)","v":0},{"$f":"INDEX(S$19:S$21,$B33)","v":0},{"$f":"INDEX(T$19:T$21,$B33)","v":0},{"$f":"INDEX(U$19:U$21,$B33)","v":0},{"$f":"INDEX(V$19:V$21,$B33)","v":0},{"$f":"INDEX(W$19:W$21,$B33)","v":0},{"$f":"INDEX(X$19:X$21,$B33)","v":0},{"$f":"INDEX(Y$19:Y$21,$B33)","v":0},{"$f":"INDEX(Z$19:Z$21,$B33)","v":0},{"$f":"INDEX(AA$19:AA$21,$B33)","v":0},{"$f":"INDEX(AB$19:AB$21,$B33)","v":0},{"$f":"INDEX(AC$19:AC$21,$B33)","v":0},{"$f":"INDEX(AD$19:AD$21,$B33)","v":0},{"$f":"INDEX(AE$19:AE$21,$B33)","v":0},{"$f":"INDEX(AF$19:AF$21,$B33)","v":0},{"$f":"INDEX(AG$19:AG$21,$B33)","v":0},{"$f":"INDEX(AH$19:AH$21,$B33)","v":0},{"$f":"INDEX(AI$19:AI$21,$B33)","v":0},{"$f":"INDEX(AJ$19:AJ$21,$B33)","v":0},{"$f":"INDEX(AK$19:AK$21,$B33)","v":0},{"$f":"INDEX(AL$19:AL$21,$B33)","v":0},{"$f":"INDEX(AM$19:AM$21,$B33)","v":0},{"$f":"INDEX(AN$19:AN$21,$B33)","v":0},{"$f":"INDEX(AO$19:AO$21,$B33)","v":0},{"$f":"INDEX(AP$19:AP$21,$B33)","v":0},{"$f":"INDEX(AQ$19:AQ$21,$B33)","v":0},{"$f":"INDEX(AR$19:AR$21,$B33)","v":0},{"$f":"INDEX(AS$19:AS$21,$B33)","v":0},{"$f":"INDEX(AT$19:AT$21,$B33)","v":0},{"$f":"INDEX(AU$19:AU$21,$B33)","v":0},{"$f":"INDEX(AV$19:AV$21,$B33)","v":0},{"$f":"INDEX(AW$19:AW$21,$B33)","v":0},{"$f":"INDEX(AX$19:AX$21,$B33)","v":0},{"$f":"INDEX(AY$19:AY$21,$B33)","v":0},{"$f":"INDEX(AZ$19:AZ$21,$B33)","v":0},{"$f":"INDEX(BA$19:BA$21,$B33)","v":0},{"$f":"INDEX(BB$19:BB$21,$B33)","v":0},{"$f":"INDEX(BC$19:BC$21,$B33)","v":0},{"$f":"INDEX(BD$19:BD$21,$B33)","v":0},{"$f":"INDEX(BE$19:BE$21,$B33)","v":0},{"$f":"INDEX(BF$19:BF$21,$B33)","v":0},{"$f":"INDEX(BG$19:BG$21,$B33)","v":0},{"$f":"INDEX(BH$19:BH$21,$B33)","v":0},{"$f":"INDEX(BI$19:BI$21,$B33)","v":0},{"$f":"INDEX(BJ$19:BJ$21,$B33)","v":0},{"$f":"INDEX(BK$19:BK$21,$B33)","v":0},{"$f":"INDEX(BL$19:BL$21,$B33)","v":0},{"$f":"INDEX(BM$19:BM$21,$B33)","v":0},{"$f":"INDEX(BN$19:BN$21,$B33)","v":0},{"$f":"INDEX(BO$19:BO$21,$B33)","v":0},{"$f":"INDEX(BP$19:BP$21,$B33)","v":0},{"$f":"INDEX(BQ$19:BQ$21,$B33)","v":0},{"$f":"INDEX(BR$19:BR$21,$B33)","v":0},{"$f":"INDEX(BS$19:BS$21,$B33)","v":0},{"$f":"INDEX(BT$19:BT$21,$B33)","v":0},{"$f":"INDEX(BU$19:BU$21,$B33)","v":0},{"$f":"INDEX(BV$19:BV$21,$B33)","v":0},{"$f":"INDEX(BW$19:BW$21,$B33)","v":0},{"$f":"INDEX(BX$19:BX$21,$B33)","v":0},{"$f":"INDEX(BY$19:BY$21,$B33)","v":0},{"$f":"INDEX(BZ$19:BZ$21,$B33)","v":0},{"$f":"INDEX(CA$19:CA$21,$B33)","v":0},{"$f":"INDEX(CB$19:CB$21,$B33)","v":0},{"$f":"INDEX(CC$19:CC$21,$B33)","v":0},{"$f":"INDEX(CD$19:CD$21,$B33)","v":0},{"$f":"INDEX(CE$19:CE$21,$B33)","v":0},{"$f":"INDEX(CF$19:CF$21,$B33)","v":0},{"$f":"INDEX(CG$19:CG$21,$B33)","v":0},{"$f":"INDEX(CH$19:CH$21,$B33)","v":0},{"$f":"INDEX(CI$19:CI$21,$B33)","v":0},{"$f":"INDEX(CJ$19:CJ$21,$B33)","v":0},{"$f":"INDEX(CK$19:CK$21,$B33)","v":0},{"$f":"INDEX(CL$19:CL$21,$B33)","v":0},{"$f":"INDEX(CM$19:CM$21,$B33)","v":0},{"$f":"INDEX(CN$19:CN$21,$B33)","v":0},{"$f":"INDEX(CO$19:CO$21,$B33)","v":0},{"$f":"INDEX(CP$19:CP$21,$B33)","v":0},{"$f":"INDEX(CQ$19:CQ$21,$B33)","v":0},{"$f":"INDEX(CR$19:CR$21,$B33)","v":0},{"$f":"INDEX(CS$19:CS$21,$B33)","v":0},{"$f":"INDEX(CT$19:CT$21,$B33)","v":0},{"$f":"INDEX(CU$19:CU$21,$B33)","v":0},{"$f":"INDEX(CV$19:CV$21,$B33)","v":0},{"$f":"INDEX(CW$19:CW$21,$B33)","v":0},{"$f":"INDEX(CX$19:CX$21,$B33)","v":0},{"$f":"INDEX(CY$19:CY$21,$B33)","v":0},{"$f":"INDEX(CZ$19:CZ$21,$B33)","v":0},{"$f":"INDEX(DA$19:DA$21,$B33)","v":0},{"$f":"INDEX(DB$19:DB$21,$B33)","v":0},{"$f":"INDEX(DC$19:DC$21,$B33)","v":0},{"$f":"INDEX(DD$19:DD$21,$B33)","v":0},{"$f":"INDEX(DE$19:DE$21,$B33)","v":0},{"$f":"INDEX(DF$19:DF$21,$B33)","v":0},{"$f":"INDEX(DG$19:DG$21,$B33)","v":0},{"$f":"INDEX(DH$19:DH$21,$B33)","v":0},{"$f":"INDEX(DI$19:DI$21,$B33)","v":0},{"$f":"INDEX(DJ$19:DJ$21,$B33)","v":0},{"$f":"INDEX(DK$19:DK$21,$B33)","v":0},{"$f":"INDEX(DL$19:DL$21,$B33)","v":0},{"$f":"INDEX(DM$19:DM$21,$B33)","v":0},{"$f":"INDEX(DN$19:DN$21,$B33)","v":0},{"$f":"INDEX(DO$19:DO$21,$B33)","v":0},{"$f":"INDEX(DP$19:DP$21,$B33)","v":0},{"$f":"INDEX(DQ$19:DQ$21,$B33)","v":0},{"$f":"INDEX(DR$19:DR$21,$B33)","v":0},{"$f":"INDEX(DS$19:DS$21,$B33)","v":0},{"$f":"INDEX(DT$19:DT$21,$B33)","v":0},{"$f":"INDEX(DU$19:DU$21,$B33)","v":0},{"$f":"INDEX(DV$19:DV$21,$B33)","v":0},{"$f":"INDEX(DW$19:DW$21,$B33)","v":0},{"$f":"INDEX(DX$19:DX$21,$B33)","v":0},{"$f":"INDEX(DY$19:DY$21,$B33)","v":0},{"$f":"INDEX(DZ$19:DZ$21,$B33)","v":0},{"$f":"INDEX(EA$19:EA$21,$B33)","v":0},{"$f":"INDEX(EB$19:EB$21,$B33)","v":0},{"$f":"INDEX(EC$19:EC$21,$B33)","v":0},{"$f":"INDEX(ED$19:ED$21,$B33)","v":0},{"$f":"INDEX(EE$19:EE$21,$B33)","v":0},{"$f":"INDEX(EF$19:EF$21,$B33)","v":0},{"$f":"INDEX(EG$19:EG$21,$B33)","v":0},{"$f":"INDEX(EH$19:EH$21,$B33)","v":0},{"$f":"INDEX(EI$19:EI$21,$B33)","v":0},{"$f":"INDEX(EJ$19:EJ$21,$B33)","v":0},{"$f":"INDEX(EK$19:EK$21,$B33)","v":0},{"$f":"INDEX(EL$19:EL$21,$B33)","v":0},{"$f":"INDEX(EM$19:EM$21,$B33)","v":0},{"$f":"INDEX(EN$19:EN$21,$B33)","v":0},{"$f":"INDEX(EO$19:EO$21,$B33)","v":0},{"$f":"INDEX(EP$19:EP$21,$B33)","v":0},{"$f":"INDEX(EQ$19:EQ$21,$B33)","v":0},{"$f":"INDEX(ER$19:ER$21,$B33)","v":0},{"$f":"INDEX(ES$19:ES$21,$B33)","v":0},{"$f":"INDEX(ET$19:ET$21,$B33)","v":0},{"$f":"INDEX(EU$19:EU$21,$B33)","v":0},{"$f":"INDEX(EV$19:EV$21,$B33)","v":0},{"$f":"INDEX(EW$19:EW$21,$B33)","v":0},{"$f":"INDEX(EX$19:EX$21,$B33)","v":0},{"$f":"INDEX(EY$19:EY$21,$B33)","v":0},{"$f":"INDEX(EZ$19:EZ$21,$B33)","v":0},{"$f":"INDEX(FA$19:FA$21,$B33)","v":0},{"$f":"INDEX(FB$19:FB$21,$B33)","v":0},{"$f":"INDEX(FC$19:FC$21,$B33)","v":0},{"$f":"INDEX(FD$19:FD$21,$B33)","v":0},{"$f":"INDEX(FE$19:FE$21,$B33)","v":0},{"$f":"INDEX(FF$19:FF$21,$B33)","v":0},{"$f":"INDEX(FG$19:FG$21,$B33)","v":0},{"$f":"INDEX(FH$19:FH$21,$B33)","v":0},{"$f":"INDEX(FI$19:FI$21,$B33)","v":0},{"$f":"INDEX(FJ$19:FJ$21,$B33)","v":0},{"$f":"INDEX(FK$19:FK$21,$B33)","v":0},{"$f":"INDEX(FL$19:FL$21,$B33)","v":0},{"$f":"INDEX(FM$19:FM$21,$B33)","v":0},{"$f":"INDEX(FN$19:FN$21,$B33)","v":0},{"$f":"INDEX(FO$19:FO$21,$B33)","v":0},{"$f":"INDEX(FP$19:FP$21,$B33)","v":0},{"$f":"INDEX(FQ$19:FQ$21,$B33)","v":0},{"$f":"INDEX(FR$19:FR$21,$B33)","v":0},{"$f":"INDEX(FS$19:FS$21,$B33)","v":0}]
[null,null,"Operations","USD '000",null,null,null,0,{"$f":"INDEX(I$25:I$27,$B33)","v":0},{"$f":"INDEX(J$25:J$27,$B33)","v":0},{"$f":"INDEX(K$25:K$27,$B33)","v":0},{"$f":"INDEX(L$25:L$27,$B33)","v":0},{"$f":"INDEX(M$25:M$27,$B33)","v":0},{"$f":"INDEX(N$25:N$27,$B33)","v":0},{"$f":"INDEX(O$25:O$27,$B33)","v":0},{"$f":"INDEX(P$25:P$27,$B33)","v":0},{"$f":"INDEX(Q$25:Q$27,$B33)","v":0},{"$f":"INDEX(R$25:R$27,$B33)","v":0},{"$f":"INDEX(S$25:S$27,$B33)","v":0},{"$f":"INDEX(T$25:T$27,$B33)","v":0},{"$f":"INDEX(U$25:U$27,$B33)","v":0},{"$f":"INDEX(V$25:V$27,$B33)","v":0},{"$f":"INDEX(W$25:W$27,$B33)","v":0},{"$f":"INDEX(X$25:X$27,$B33)","v":0},{"$f":"INDEX(Y$25:Y$27,$B33)","v":0},{"$f":"INDEX(Z$25:Z$27,$B33)","v":0},{"$f":"INDEX(AA$25:AA$27,$B33)","v":0},{"$f":"INDEX(AB$25:AB$27,$B33)","v":0},{"$f":"INDEX(AC$25:AC$27,$B33)","v":0},{"$f":"INDEX(AD$25:AD$27,$B33)","v":0},{"$f":"INDEX(AE$25:AE$27,$B33)","v":0},{"$f":"INDEX(AF$25:AF$27,$B33)","v":0},{"$f":"INDEX(AG$25:AG$27,$B33)","v":0},{"$f":"INDEX(AH$25:AH$27,$B33)","v":0},{"$f":"INDEX(AI$25:AI$27,$B33)","v":0},{"$f":"INDEX(AJ$25:AJ$27,$B33)","v":0},{"$f":"INDEX(AK$25:AK$27,$B33)","v":0},{"$f":"INDEX(AL$25:AL$27,$B33)","v":0},{"$f":"INDEX(AM$25:AM$27,$B33)","v":0},{"$f":"INDEX(AN$25:AN$27,$B33)","v":0},{"$f":"INDEX(AO$25:AO$27,$B33)","v":0},{"$f":"INDEX(AP$25:AP$27,$B33)","v":0},{"$f":"INDEX(AQ$25:AQ$27,$B33)","v":0},{"$f":"INDEX(AR$25:AR$27,$B33)","v":0},{"$f":"INDEX(AS$25:AS$27,$B33)","v":0},{"$f":"INDEX(AT$25:AT$27,$B33)","v":0},{"$f":"INDEX(AU$25:AU$27,$B33)","v":0},{"$f":"INDEX(AV$25:AV$27,$B33)","v":0},{"$f":"INDEX(AW$25:AW$27,$B33)","v":0},{"$f":"INDEX(AX$25:AX$27,$B33)","v":0},{"$f":"INDEX(AY$25:AY$27,$B33)","v":0},{"$f":"INDEX(AZ$25:AZ$27,$B33)","v":0},{"$f":"INDEX(BA$25:BA$27,$B33)","v":0},{"$f":"INDEX(BB$25:BB$27,$B33)","v":0},{"$f":"INDEX(BC$25:BC$27,$B33)","v":0},{"$f":"INDEX(BD$25:BD$27,$B33)","v":0},{"$f":"INDEX(BE$25:BE$27,$B33)","v":0},{"$f":"INDEX(BF$25:BF$27,$B33)","v":0},{"$f":"INDEX(BG$25:BG$27,$B33)","v":0},{"$f":"INDEX(BH$25:BH$27,$B33)","v":0},{"$f":"INDEX(BI$25:BI$27,$B33)","v":0},{"$f":"INDEX(BJ$25:BJ$27,$B33)","v":0},{"$f":"INDEX(BK$25:BK$27,$B33)","v":0},{"$f":"INDEX(BL$25:BL$27,$B33)","v":0},{"$f":"INDEX(BM$25:BM$27,$B33)","v":0},{"$f":"INDEX(BN$25:BN$27,$B33)","v":0},{"$f":"INDEX(BO$25:BO$27,$B33)","v":0},{"$f":"INDEX(BP$25:BP$27,$B33)","v":0},{"$f":"INDEX(BQ$25:BQ$27,$B33)","v":0},{"$f":"INDEX(BR$25:BR$27,$B33)","v":0},{"$f":"INDEX(BS$25:BS$27,$B33)","v":0},{"$f":"INDEX(BT$25:BT$27,$B33)","v":0},{"$f":"INDEX(BU$25:BU$27,$B33)","v":0},{"$f":"INDEX(BV$25:BV$27,$B33)","v":0},{"$f":"INDEX(BW$25:BW$27,$B33)","v":0},{"$f":"INDEX(BX$25:BX$27,$B33)","v":0},{"$f":"INDEX(BY$25:BY$27,$B33)","v":0},{"$f":"INDEX(BZ$25:BZ$27,$B33)","v":0},{"$f":"INDEX(CA$25:CA$27,$B33)","v":0},{"$f":"INDEX(CB$25:CB$27,$B33)","v":0},{"$f":"INDEX(CC$25:CC$27,$B33)","v":0},{"$f":"INDEX(CD$25:CD$27,$B33)","v":0},{"$f":"INDEX(CE$25:CE$27,$B33)","v":0},{"$f":"INDEX(CF$25:CF$27,$B33)","v":0},{"$f":"INDEX(CG$25:CG$27,$B33)","v":0},{"$f":"INDEX(CH$25:CH$27,$B33)","v":0},{"$f":"INDEX(CI$25:CI$27,$B33)","v":0},{"$f":"INDEX(CJ$25:CJ$27,$B33)","v":0},{"$f":"INDEX(CK$25:CK$27,$B33)","v":0},{"$f":"INDEX(CL$25:CL$27,$B33)","v":0},{"$f":"INDEX(CM$25:CM$27,$B33)","v":0},{"$f":"INDEX(CN$25:CN$27,$B33)","v":0},{"$f":"INDEX(CO$25:CO$27,$B33)","v":0},{"$f":"INDEX(CP$25:CP$27,$B33)","v":0},{"$f":"INDEX(CQ$25:CQ$27,$B33)","v":0},{"$f":"INDEX(CR$25:CR$27,$B33)","v":0},{"$f":"INDEX(CS$25:CS$27,$B33)","v":0},{"$f":"INDEX(CT$25:CT$27,$B33)","v":0},{"$f":"INDEX(CU$25:CU$27,$B33)","v":0},{"$f":"INDEX(CV$25:CV$27,$B33)","v":0},{"$f":"INDEX(CW$25:CW$27,$B33)","v":0},{"$f":"INDEX(CX$25:CX$27,$B33)","v":0},{"$f":"INDEX(CY$25:CY$27,$B33)","v":0},{"$f":"INDEX(CZ$25:CZ$27,$B33)","v":0},{"$f":"INDEX(DA$25:DA$27,$B33)","v":0},{"$f":"INDEX(DB$25:DB$27,$B33)","v":0},{"$f":"INDEX(DC$25:DC$27,$B33)","v":0},{"$f":"INDEX(DD$25:DD$27,$B33)","v":0},{"$f":"INDEX(DE$25:DE$27,$B33)","v":0},{"$f":"INDEX(DF$25:DF$27,$B33)","v":0},{"$f":"INDEX(DG$25:DG$27,$B33)","v":0},{"$f":"INDEX(DH$25:DH$27,$B33)","v":0},{"$f":"INDEX(DI$25:DI$27,$B33)","v":0},{"$f":"INDEX(DJ$25:DJ$27,$B33)","v":0},{"$f":"INDEX(DK$25:DK$27,$B33)","v":0},{"$f":"INDEX(DL$25:DL$27,$B33)","v":0},{"$f":"INDEX(DM$25:DM$27,$B33)","v":0},{"$f":"INDEX(DN$25:DN$27,$B33)","v":0},{"$f":"INDEX(DO$25:DO$27,$B33)","v":0},{"$f":"INDEX(DP$25:DP$27,$B33)","v":0},{"$f":"INDEX(DQ$25:DQ$27,$B33)","v":0},{"$f":"INDEX(DR$25:DR$27,$B33)","v":0},{"$f":"INDEX(DS$25:DS$27,$B33)","v":0},{"$f":"INDEX(DT$25:DT$27,$B33)","v":0},{"$f":"INDEX(DU$25:DU$27,$B33)","v":0},{"$f":"INDEX(DV$25:DV$27,$B33)","v":0},{"$f":"INDEX(DW$25:DW$27,$B33)","v":0},{"$f":"INDEX(DX$25:DX$27,$B33)","v":0},{"$f":"INDEX(DY$25:DY$27,$B33)","v":0},{"$f":"INDEX(DZ$25:DZ$27,$B33)","v":0},{"$f":"INDEX(EA$25:EA$27,$B33)","v":0},{"$f":"INDEX(EB$25:EB$27,$B33)","v":0},{"$f":"INDEX(EC$25:EC$27,$B33)","v":0},{"$f":"INDEX(ED$25:ED$27,$B33)","v":0},{"$f":"INDEX(EE$25:EE$27,$B33)","v":0},{"$f":"INDEX(EF$25:EF$27,$B33)","v":0},{"$f":"INDEX(EG$25:EG$27,$B33)","v":0},{"$f":"INDEX(EH$25:EH$27,$B33)","v":0},{"$f":"INDEX(EI$25:EI$27,$B33)","v":0},{"$f":"INDEX(EJ$25:EJ$27,$B33)","v":0},{"$f":"INDEX(EK$25:EK$27,$B33)","v":0},{"$f":"INDEX(EL$25:EL$27,$B33)","v":0},{"$f":"INDEX(EM$25:EM$27,$B33)","v":0},{"$f":"INDEX(EN$25:EN$27,$B33)","v":0},{"$f":"INDEX(EO$25:EO$27,$B33)","v":0},{"$f":"INDEX(EP$25:EP$27,$B33)","v":0},{"$f":"INDEX(EQ$25:EQ$27,$B33)","v":0},{"$f":"INDEX(ER$25:ER$27,$B33)","v":0},{"$f":"INDEX(ES$25:ES$27,$B33)","v":0},{"$f":"INDEX(ET$25:ET$27,$B33)","v":0},{"$f":"INDEX(EU$25:EU$27,$B33)","v":0},{"$f":"INDEX(EV$25:EV$27,$B33)","v":0},{"$f":"INDEX(EW$25:EW$27,$B33)","v":0},{"$f":"INDEX(EX$25:EX$27,$B33)","v":0},{"$f":"INDEX(EY$25:EY$27,$B33)","v":0},{"$f":"INDEX(EZ$25:EZ$27,$B33)","v":0},{"$f":"INDEX(FA$25:FA$27,$B33)","v":0},{"$f":"INDEX(FB$25:FB$27,$B33)","v":0},{"$f":"INDEX(FC$25:FC$27,$B33)","v":0},{"$f":"INDEX(FD$25:FD$27,$B33)","v":0},{"$f":"INDEX(FE$25:FE$27,$B33)","v":0},{"$f":"INDEX(FF$25:FF$27,$B33)","v":0},{"$f":"INDEX(FG$25:FG$27,$B33)","v":0},{"$f":"INDEX(FH$25:FH$27,$B33)","v":0},{"$f":"INDEX(FI$25:FI$27,$B33)","v":0},{"$f":"INDEX(FJ$25:FJ$27,$B33)","v":0},{"$f":"INDEX(FK$25:FK$27,$B33)","v":0},{"$f":"INDEX(FL$25:FL$27,$B33)","v":0},{"$f":"INDEX(FM$25:FM$27,$B33)","v":0},{"$f":"INDEX(FN$25:FN$27,$B33)","v":0},{"$f":"INDEX(FO$25:FO$27,$B33)","v":0},{"$f":"INDEX(FP$25:FP$27,$B33)","v":0},{"$f":"INDEX(FQ$25:FQ$27,$B33)","v":0},{"$f":"INDEX(FR$25:FR$27,$B33)","v":0},{"$f":"INDEX(FS$25:FS$27,$B33)","v":0}]
[null,null,"Entering depreciation base","USD '000",null,null,{"$f":"SUM(I43:FT43)","v":0},null,{"$f":"IF(I$3=Con_end,SUM($I41:I41),0)+I42","v":0},{"$f":"IF(J$3=Con_end,SUM($I41:J41),0)+J42","v":0},{"$f":"IF(K$3=Con_end,SUM($I41:K41),0)+K42","v":0},{"$f":"IF(L$3=Con_end,SUM($I41:L41),0)+L42","v":0},{"$f":"IF(M$3=Con_end,SUM($I41:M41),0)+M42","v":0},{"$f":"IF(N$3=Con_end,SUM($I41:N41),0)+N42","v":0},{"$f":"IF(O$3=Con_end,SUM($I41:O41),0)+O42","v":0},{"$f":"IF(P$3=Con_end,SUM($I41:P41),0)+P42","v":0},{"$f":"IF(Q$3=Con_end,SUM($I41:Q41),0)+Q42","v":0},{"$f":"IF(R$3=Con_end,SUM($I41:R41),0)+R42","v":0},{"$f":"IF(S$3=Con_end,SUM($I41:S41),0)+S42","v":0},{"$f":"IF(T$3=Con_end,SUM($I41:T41),0)+T42","v":0},{"$f":"IF(U$3=Con_end,SUM($I41:U41),0)+U42","v":0},{"$f":"IF(V$3=Con_end,SUM($I41:V41),0)+V42","v":0},{"$f":"IF(W$3=Con_end,SUM($I41:W41),0)+W42","v":0},{"$f":"IF(X$3=Con_end,SUM($I41:X41),0)+X42","v":0},{"$f":"IF(Y$3=Con_end,SUM($I41:Y41),0)+Y42","v":0},{"$f":"IF(Z$3=Con_end,SUM($I41:Z41),0)+Z42","v":0},{"$f":"IF(AA$3=Con_end,SUM($I41:AA41),0)+AA42","v":0},{"$f":"IF(AB$3=Con_end,SUM($I41:AB41),0)+AB42","v":0},{"$f":"IF(AC$3=Con_end,SUM($I41:AC41),0)+AC42","v":0},{"$f":"IF(AD$3=Con_end,SUM($I41:AD41),0)+AD42","v":0},{"$f":"IF(AE$3=Con_end,SUM($I41:AE41),0)+AE42","v":0},{"$f":"IF(AF$3=Con_end,SUM($I41:AF41),0)+AF42","v":0},{"$f":"IF(AG$3=Con_end,SUM($I41:AG41),0)+AG42","v":0},{"$f":"IF(AH$3=Con_end,SUM($I41:AH41),0)+AH42","v":0},{"$f":"IF(AI$3=Con_end,SUM($I41:AI41),0)+AI42","v":0},{"$f":"IF(AJ$3=Con_end,SUM($I41:AJ41),0)+AJ42","v":0},{"$f":"IF(AK$3=Con_end,SUM($I41:AK41),0)+AK42","v":0},{"$f":"IF(AL$3=Con_end,SUM($I41:AL41),0)+AL42","v":0},{"$f":"IF(AM$3=Con_end,SUM($I41:AM41),0)+AM42","v":0},{"$f":"IF(AN$3=Con_end,SUM($I41:AN41),0)+AN42","v":0},{"$f":"IF(AO$3=Con_end,SUM($I41:AO41),0)+AO42","v":0},{"$f":"IF(AP$3=Con_end,SUM($I41:AP41),0)+AP42","v":0},{"$f":"IF(AQ$3=Con_end,SUM($I41:AQ41),0)+AQ42","v":0},{"$f":"IF(AR$3=Con_end,SUM($I41:AR41),0)+AR42","v":0},{"$f":"IF(AS$3=Con_end,SUM($I41:AS41),0)+AS42","v":0},{"$f":"IF(AT$3=Con_end,SUM($I41:AT41),0)+AT42","v":0},{"$f":"IF(AU$3=Con_end,SUM($I41:AU41),0)+AU42","v":0},{"$f":"IF(AV$3=Con_end,SUM($I41:AV41),0)+AV42","v":0},{"$f":"IF(AW$3=Con_end,SUM($I41:AW41),0)+AW42","v":0},{"$f":"IF(AX$3=Con_end,SUM($I41:AX41),0)+AX42","v":0},{"$f":"IF(AY$3=Con_end,SUM($I41:AY41),0)+AY42","v":0},{"$f":"IF(AZ$3=Con_end,SUM($I41:AZ41),0)+AZ42","v":0},{"$f":"IF(BA$3=Con_end,SUM($I41:BA41),0)+BA42","v":0},{"$f":"IF(BB$3=Con_end,SUM($I41:BB41),0)+BB42","v":0},{"$f":"IF(BC$3=Con_end,SUM($I41:BC41),0)+BC42","v":0},{"$f":"IF(BD$3=Con_end,SUM($I41:BD41),0)+BD42","v":0},{"$f":"IF(BE$3=Con_end,SUM($I41:BE41),0)+BE42","v":0},{"$f":"IF(BF$3=Con_end,SUM($I41:BF41),0)+BF42","v":0},{"$f":"IF(BG$3=Con_end,SUM($I41:BG41),0)+BG42","v":0},{"$f":"IF(BH$3=Con_end,SUM($I41:BH41),0)+BH42","v":0},{"$f":"IF(BI$3=Con_end,SUM($I41:BI41),0)+BI42","v":0},{"$f":"IF(BJ$3=Con_end,SUM($I41:BJ41),0)+BJ42","v":0},{"$f":"IF(BK$3=Con_end,SUM($I41:BK41),0)+BK42","v":0},{"$f":"IF(BL$3=Con_end,SUM($I41:BL41),0)+BL42","v":0},{"$f":"IF(BM$3=Con_end,SUM($I41:BM41),0)+BM42","v":0},{"$f":"IF(BN$3=Con_end,SUM($I41:BN41),0)+BN42","v":0},{"$f":"IF(BO$3=Con_end,SUM($I41:BO41),0)+BO42","v":0},{"$f":"IF(BP$3=Con_end,SUM($I41:BP41),0)+BP42","v":0},{"$f":"IF(BQ$3=Con_end,SUM($I41:BQ41),0)+BQ42","v":0},{"$f":"IF(BR$3=Con_end,SUM($I41:BR41),0)+BR42","v":0},{"$f":"IF(BS$3=Con_end,SUM($I41:BS41),0)+BS42","v":0},{"$f":"IF(BT$3=Con_end,SUM($I41:BT41),0)+BT42","v":0},{"$f":"IF(BU$3=Con_end,SUM($I41:BU41),0)+BU42","v":0},{"$f":"IF(BV$3=Con_end,SUM($I41:BV41),0)+BV42","v":0},{"$f":"IF(BW$3=Con_end,SUM($I41:BW41),0)+BW42","v":0},{"$f":"IF(BX$3=Con_end,SUM($I41:BX41),0)+BX42","v":0},{"$f":"IF(BY$3=Con_end,SUM($I41:BY41),0)+BY42","v":0},{"$f":"IF(BZ$3=Con_end,SUM($I41:BZ41),0)+BZ42","v":0},{"$f":"IF(CA$3=Con_end,SUM($I41:CA41),0)+CA42","v":0},{"$f":"IF(CB$3=Con_end,SUM($I41:CB41),0)+CB42","v":0},{"$f":"IF(CC$3=Con_end,SUM($I41:CC41),0)+CC42","v":0},{"$f":"IF(CD$3=Con_end,SUM($I41:CD41),0)+CD42","v":0},{"$f":"IF(CE$3=Con_end,SUM($I41:CE41),0)+CE42","v":0},{"$f":"IF(CF$3=Con_end,SUM($I41:CF41),0)+CF42","v":0},{"$f":"IF(CG$3=Con_end,SUM($I41:CG41),0)+CG42","v":0},{"$f":"IF(CH$3=Con_end,SUM($I41:CH41),0)+CH42","v":0},{"$f":"IF(CI$3=Con_end,SUM($I41:CI41),0)+CI42","v":0},{"$f":"IF(CJ$3=Con_end,SUM($I41:CJ41),0)+CJ42","v":0},{"$f":"IF(CK$3=Con_end,SUM($I41:CK41),0)+CK42","v":0},{"$f":"IF(CL$3=Con_end,SUM($I41:CL41),0)+CL42","v":0},{"$f":"IF(CM$3=Con_end,SUM($I41:CM41),0)+CM42","v":0},{"$f":"IF(CN$3=Con_end,SUM($I41:CN41),0)+CN42","v":0},{"$f":"IF(CO$3=Con_end,SUM($I41:CO41),0)+CO42","v":0},{"$f":"IF(CP$3=Con_end,SUM($I41:CP41),0)+CP42","v":0},{"$f":"IF(CQ$3=Con_end,SUM($I41:CQ41),0)+CQ42","v":0},{"$f":"IF(CR$3=Con_end,SUM($I41:CR41),0)+CR42","v":0},{"$f":"IF(CS$3=Con_end,SUM($I41:CS41),0)+CS42","v":0},{"$f":"IF(CT$3=Con_end,SUM($I41:CT41),0)+CT42","v":0},{"$f":"IF(CU$3=Con_end,SUM($I41:CU41),0)+CU42","v":0},{"$f":"IF(CV$3=Con_end,SUM($I41:CV41),0)+CV42","v":0},{"$f":"IF(CW$3=Con_end,SUM($I41:CW41),0)+CW42","v":0},{"$f":"IF(CX$3=Con_end,SUM($I41:CX41),0)+CX42","v":0},{"$f":"IF(CY$3=Con_end,SUM($I41:CY41),0)+CY42","v":0},{"$f":"IF(CZ$3=Con_end,SUM($I41:CZ41),0)+CZ42","v":0},{"$f":"IF(DA$3=Con_end,SUM($I41:DA41),0)+DA42","v":0},{"$f":"IF(DB$3=Con_end,SUM($I41:DB41),0)+DB42","v":0},{"$f":"IF(DC$3=Con_end,SUM($I41:DC41),0)+DC42","v":0},{"$f":"IF(DD$3=Con_end,SUM($I41:DD41),0)+DD42","v":0},{"$f":"IF(DE$3=Con_end,SUM($I41:DE41),0)+DE42","v":0},{"$f":"IF(DF$3=Con_end,SUM($I41:DF41),0)+DF42","v":0},{"$f":"IF(DG$3=Con_end,SUM($I41:DG41),0)+DG42","v":0},{"$f":"IF(DH$3=Con_end,SUM($I41:DH41),0)+DH42","v":0},{"$f":"IF(DI$3=Con_end,SUM($I41:DI41),0)+DI42","v":0},{"$f":"IF(DJ$3=Con_end,SUM($I41:DJ41),0)+DJ42","v":0},{"$f":"IF(DK$3=Con_end,SUM($I41:DK41),0)+DK42","v":0},{"$f":"IF(DL$3=Con_end,SUM($I41:DL41),0)+DL42","v":0},{"$f":"IF(DM$3=Con_end,SUM($I41:DM41),0)+DM42","v":0},{"$f":"IF(DN$3=Con_end,SUM($I41:DN41),0)+DN42","v":0},{"$f":"IF(DO$3=Con_end,SUM($I41:DO41),0)+DO42","v":0},{"$f":"IF(DP$3=Con_end,SUM($I41:DP41),0)+DP42","v":0},{"$f":"IF(DQ$3=Con_end,SUM($I41:DQ41),0)+DQ42","v":0},{"$f":"IF(DR$3=Con_end,SUM($I41:DR41),0)+DR42","v":0},{"$f":"IF(DS$3=Con_end,SUM($I41:DS41),0)+DS42","v":0},{"$f":"IF(DT$3=Con_end,SUM($I41:DT41),0)+DT42","v":0},{"$f":"IF(DU$3=Con_end,SUM($I41:DU41),0)+DU42","v":0},{"$f":"IF(DV$3=Con_end,SUM($I41:DV41),0)+DV42","v":0},{"$f":"IF(DW$3=Con_end,SUM($I41:DW41),0)+DW42","v":0},{"$f":"IF(DX$3=Con_end,SUM($I41:DX41),0)+DX42","v":0},{"$f":"IF(DY$3=Con_end,SUM($I41:DY41),0)+DY42","v":0},{"$f":"IF(DZ$3=Con_end,SUM($I41:DZ41),0)+DZ42","v":0},{"$f":"IF(EA$3=Con_end,SUM($I41:EA41),0)+EA42","v":0},{"$f":"IF(EB$3=Con_end,SUM($I41:EB41),0)+EB42","v":0},{"$f":"IF(EC$3=Con_end,SUM($I41:EC41),0)+EC42","v":0},{"$f":"IF(ED$3=Con_end,SUM($I41:ED41),0)+ED42","v":0},{"$f":"IF(EE$3=Con_end,SUM($I41:EE41),0)+EE42","v":0},{"$f":"IF(EF$3=Con_end,SUM($I41:EF41),0)+EF42","v":0},{"$f":"IF(EG$3=Con_end,SUM($I41:EG41),0)+EG42","v":0},{"$f":"IF(EH$3=Con_end,SUM($I41:EH41),0)+EH42","v":0},{"$f":"IF(EI$3=Con_end,SUM($I41:EI41),0)+EI42","v":0},{"$f":"IF(EJ$3=Con_end,SUM($I41:EJ41),0)+EJ42","v":0},{"$f":"IF(EK$3=Con_end,SUM($I41:EK41),0)+EK42","v":0},{"$f":"IF(EL$3=Con_end,SUM($I41:EL41),0)+EL42","v":0},{"$f":"IF(EM$3=Con_end,SUM($I41:EM41),0)+EM42","v":0},{"$f":"IF(EN$3=Con_end,SUM($I41:EN41),0)+EN42","v":0},{"$f":"IF(EO$3=Con_end,SUM($I41:EO41),0)+EO42","v":0},{"$f":"IF(EP$3=Con_end,SUM($I41:EP41),0)+EP42","v":0},{"$f":"IF(EQ$3=Con_end,SUM($I41:EQ41),0)+EQ42","v":0},{"$f":"IF(ER$3=Con_end,SUM($I41:ER41),0)+ER42","v":0},{"$f":"IF(ES$3=Con_end,SUM($I41:ES41),0)+ES42","v":0},{"$f":"IF(ET$3=Con_end,SUM($I41:ET41),0)+ET42","v":0},{"$f":"IF(EU$3=Con_end,SUM($I41:EU41),0)+EU42","v":0},{"$f":"IF(EV$3=Con_end,SUM($I41:EV41),0)+EV42","v":0},{"$f":"IF(EW$3=Con_end,SUM($I41:EW41),0)+EW42","v":0},{"$f":"IF(EX$3=Con_end,SUM($I41:EX41),0)+EX42","v":0},{"$f":"IF(EY$3=Con_end,SUM($I41:EY41),0)+EY42","v":0},{"$f":"IF(EZ$3=Con_end,SUM($I41:EZ41),0)+EZ42","v":0},{"$f":"IF(FA$3=Con_end,SUM($I41:FA41),0)+FA42","v":0},{"$f":"IF(FB$3=Con_end,SUM($I41:FB41),0)+FB42","v":0},{"$f":"IF(FC$3=Con_end,SUM($I41:FC41),0)+FC42","v":0},{"$f":"IF(FD$3=Con_end,SUM($I41:FD41),0)+FD42","v":0},{"$f":"IF(FE$3=Con_end,SUM($I41:FE41),0)+FE42","v":0},{"$f":"IF(FF$3=Con_end,SUM($I41:FF41),0)+FF42","v":0},{"$f":"IF(FG$3=Con_end,SUM($I41:FG41),0)+FG42","v":0},{"$f":"IF(FH$3=Con_end,SUM($I41:FH41),0)+FH42","v":0},{"$f":"IF(FI$3=Con_end,SUM($I41:FI41),0)+FI42","v":0},{"$f":"IF(FJ$3=Con_end,SUM($I41:FJ41),0)+FJ42","v":0},{"$f":"IF(FK$3=Con_end,SUM($I41:FK41),0)+FK42","v":0},{"$f":"IF(FL$3=Con_end,SUM($I41:FL41),0)+FL42","v":0},{"$f":"IF(FM$3=Con_end,SUM($I41:FM41),0)+FM42","v":0},{"$f":"IF(FN$3=Con_end,SUM($I41:FN41),0)+FN42","v":0},{"$f":"IF(FO$3=Con_end,SUM($I41:FO41),0)+FO42","v":0},{"$f":"IF(FP$3=Con_end,SUM($I41:FP41),0)+FP42","v":0},{"$f":"IF(FQ$3=Con_end,SUM($I41:FQ41),0)+FQ42","v":0},{"$f":"IF(FR$3=Con_end,SUM($I41:FR41),0)+FR42","v":0},{"$f":"IF(FS$3=Con_end,SUM($I41:FS41),0)+FS42","v":0}]
[]
[null,null,"Counter","Num#",{"$f":"1/E48","v":60},null,null,null,{"$f":"MIN(H45+1,$E45)","v":1},{"$f":"MIN(I45+1,$E45)","v":2},3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,50,51,52,53,54,55,56,57,58,59,60,60,60,60,60,60,{"$f":"MIN(BU45+1,$E45)","v":60},60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,{"$f":"MIN(EG45+1,$E45)","v":60},60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60]
[]
[null,null,"Depreciation base"]
[null,null,"Straight line","USD '000",{"$f":"INDEX('Inputs - Tax'!$G$70:$G$72,Dep!B33)","v":1.6666666666666666E-2},null,null,null,{"$f":"SUM(OFFSET(H43,0,0,1,-I45))","v":0},0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(P43,0,0,1,-Q45))","v":0},{"$f":"SUM(OFFSET(Q43,0,0,1,-R45))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(CC43,0,0,1,-CD45))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(EO43,0,0,1,-EP45))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Reducing balance","USD '000",{"$f":"INDEX('Inputs - Tax'!$F$76:$F$78,B33)","v":3.3333333333333333E-2},null,null,null,{"$f":"I35","v":0},{"$f":"J35","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BV35","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EH35","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Applied","USD '000",{"$f":"INDEX('Inputs - Tax'!$E$64:$E$66,B33)","v":"SL"},null,null,null,{"$f":"IF($E50=\"Straight-Line\",I48,I49)","v":0},{"$f":"IF($E50=\"Straight-Line\",J48,J49)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($E50=\"Straight-Line\",BV48,BV49)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($E50=\"Straight-Line\",EH48,EH49)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,2,{"$f":"INDEX($C$19:$C$21,B52)","v":"Short term"}]
[null,null,"Account"]
[null,null,"Balance b/f","USD '000",null,null,null,null,{"$f":"H57","v":0},{"$f":"I57","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BU57","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EG57","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Additions","USD '000",null,null,null,{"$f":"SUM(I55:FS55)","v":0},{"$f":"SUM(I60:I61)","v":0},{"$f":"SUM(J60:J61)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BV60:BV61)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(EH60:EH61)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Depreciation & write-off","USD '000",{"$f":"IF(E69='Inputs - Tax'!E83,E67,E68)","v":2.5000000000000001E-2},null,null,{"$f":"SUM(I56:FS56)","v":0},{"$f":"-IF(I$30=1,SUM(I54:I55),I69*$E56)*I$6","v":0},{"$f":"-IF(J$30=1,SUM(J54:J55),J69*$E56)*J$6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-IF(BV$30=1,SUM(BV54:BV55),BV69*$E56)*BV$6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-IF(EH$30=1,SUM(EH54:EH55),EH69*$E56)*EH$6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Balance c/f","USD '000",null,null,null,null,{"$f":"SUM(I54:I56)","v":0},{"$f":"SUM(J54:J56)","v":0},{"$f":"SUM(K54:K56)","v":0},{"$f":"SUM(L54:L56)","v":0},{"$f":"SUM(M54:M56)","v":0},{"$f":"SUM(N54:N56)","v":0},{"$f":"SUM(O54:O56)","v":0},{"$f":"SUM(P54:P56)","v":0},{"$f":"SUM(Q54:Q56)","v":0},{"$f":"SUM(R54:R56)","v":0},{"$f":"SUM(S54:S56)","v":0},{"$f":"SUM(T54:T56)","v":0},{"$f":"SUM(U54:U56)","v":0},{"$f":"SUM(V54:V56)","v":0},{"$f":"SUM(W54:W56)","v":0},{"$f":"SUM(X54:X56)","v":0},{"$f":"SUM(Y54:Y56)","v":0},{"$f":"SUM(Z54:Z56)","v":0},{"$f":"SUM(AA54:AA56)","v":0},{"$f":"SUM(AB54:AB56)","v":0},{"$f":"SUM(AC54:AC56)","v":0},{"$f":"SUM(AD54:AD56)","v":0},{"$f":"SUM(AE54:AE56)","v":0},{"$f":"SUM(AF54:AF56)","v":0},{"$f":"SUM(AG54:AG56)","v":0},{"$f":"SUM(AH54:AH56)","v":0},{"$f":"SUM(AI54:AI56)","v":0},{"$f":"SUM(AJ54:AJ56)","v":0},{"$f":"SUM(AK54:AK56)","v":0},{"$f":"SUM(AL54:AL56)","v":0},{"$f":"SUM(AM54:AM56)","v":0},{"$f":"SUM(AN54:AN56)","v":0},{"$f":"SUM(AO54:AO56)","v":0},{"$f":"SUM(AP54:AP56)","v":0},{"$f":"SUM(AQ54:AQ56)","v":0},{"$f":"SUM(AR54:AR56)","v":0},{"$f":"SUM(AS54:AS56)","v":0},{"$f":"SUM(AT54:AT56)","v":0},{"$f":"SUM(AU54:AU56)","v":0},{"$f":"SUM(AV54:AV56)","v":0},{"$f":"SUM(AW54:AW56)","v":0},{"$f":"SUM(AX54:AX56)","v":0},{"$f":"SUM(AY54:AY56)","v":0},{"$f":"SUM(AZ54:AZ56)","v":0},{"$f":"SUM(BA54:BA56)","v":0},{"$f":"SUM(BB54:BB56)","v":0},{"$f":"SUM(BC54:BC56)","v":0},{"$f":"SUM(BD54:BD56)","v":0},{"$f":"SUM(BE54:BE56)","v":0},{"$f":"SUM(BF54:BF56)","v":0},{"$f":"SUM(BG54:BG56)","v":0},{"$f":"SUM(BH54:BH56)","v":0},{"$f":"SUM(BI54:BI56)","v":0},{"$f":"SUM(BJ54:BJ56)","v":0},{"$f":"SUM(BK54:BK56)","v":0},{"$f":"SUM(BL54:BL56)","v":0},{"$f":"SUM(BM54:BM56)","v":0},{"$f":"SUM(BN54:BN56)","v":0},{"$f":"SUM(BO54:BO56)","v":0},{"$f":"SUM(BP54:BP56)","v":0},{"$f":"SUM(BQ54:BQ56)","v":0},{"$f":"SUM(BR54:BR56)","v":0},{"$f":"SUM(BS54:BS56)","v":0},{"$f":"SUM(BT54:BT56)","v":0},{"$f":"SUM(BU54:BU56)","v":0},{"$f":"SUM(BV54:BV56)","v":0},{"$f":"SUM(BW54:BW56)","v":0},{"$f":"SUM(BX54:BX56)","v":0},{"$f":"SUM(BY54:BY56)","v":0},{"$f":"SUM(BZ54:BZ56)","v":0},{"$f":"SUM(CA54:CA56)","v":0},{"$f":"SUM(CB54:CB56)","v":0},{"$f":"SUM(CC54:CC56)","v":0},{"$f":"SUM(CD54:CD56)","v":0},{"$f":"SUM(CE54:CE56)","v":0},{"$f":"SUM(CF54:CF56)","v":0},{"$f":"SUM(CG54:CG56)","v":0},{"$f":"SUM(CH54:CH56)","v":0},{"$f":"SUM(CI54:CI56)","v":0},{"$f":"SUM(CJ54:CJ56)","v":0},{"$f":"SUM(CK54:CK56)","v":0},{"$f":"SUM(CL54:CL56)","v":0},{"$f":"SUM(CM54:CM56)","v":0},{"$f":"SUM(CN54:CN56)","v":0},{"$f":"SUM(CO54:CO56)","v":0},{"$f":"SUM(CP54:CP56)","v":0},{"$f":"SUM(CQ54:CQ56)","v":0},{"$f":"SUM(CR54:CR56)","v":0},{"$f":"SUM(CS54:CS56)","v":0},{"$f":"SUM(CT54:CT56)","v":0},{"$f":"SUM(CU54:CU56)","v":0},{"$f":"SUM(CV54:CV56)","v":0},{"$f":"SUM(CW54:CW56)","v":0},{"$f":"SUM(CX54:CX56)","v":0},{"$f":"SUM(CY54:CY56)","v":0},{"$f":"SUM(CZ54:CZ56)","v":0},{"$f":"SUM(DA54:DA56)","v":0},{"$f":"SUM(DB54:DB56)","v":0},{"$f":"SUM(DC54:DC56)","v":0},{"$f":"SUM(DD54:DD56)","v":0},{"$f":"SUM(DE54:DE56)","v":0},{"$f":"SUM(DF54:DF56)","v":0},{"$f":"SUM(DG54:DG56)","v":0},{"$f":"SUM(DH54:DH56)","v":0},{"$f":"SUM(DI54:DI56)","v":0},{"$f":"SUM(DJ54:DJ56)","v":0},{"$f":"SUM(DK54:DK56)","v":0},{"$f":"SUM(DL54:DL56)","v":0},{"$f":"SUM(DM54:DM56)","v":0},{"$f":"SUM(DN54:DN56)","v":0},{"$f":"SUM(DO54:DO56)","v":0},{"$f":"SUM(DP54:DP56)","v":0},{"$f":"SUM(DQ54:DQ56)","v":0},{"$f":"SUM(DR54:DR56)","v":0},{"$f":"SUM(DS54:DS56)","v":0},{"$f":"SUM(DT54:DT56)","v":0},{"$f":"SUM(DU54:DU56)","v":0},{"$f":"SUM(DV54:DV56)","v":0},{"$f":"SUM(DW54:DW56)","v":0},{"$f":"SUM(DX54:DX56)","v":0},{"$f":"SUM(DY54:DY56)","v":0},{"$f":"SUM(DZ54:DZ56)","v":0},{"$f":"SUM(EA54:EA56)","v":0},{"$f":"SUM(EB54:EB56)","v":0},{"$f":"SUM(EC54:EC56)","v":0},{"$f":"SUM(ED54:ED56)","v":0},{"$f":"SUM(EE54:EE56)","v":0},{"$f":"SUM(EF54:EF56)","v":0},{"$f":"SUM(EG54:EG56)","v":0},{"$f":"SUM(EH54:EH56)","v":0},{"$f":"SUM(EI54:EI56)","v":0},{"$f":"SUM(EJ54:EJ56)","v":0},{"$f":"SUM(EK54:EK56)","v":0},{"$f":"SUM(EL54:EL56)","v":0},{"$f":"SUM(EM54:EM56)","v":0},{"$f":"SUM(EN54:EN56)","v":0},{"$f":"SUM(EO54:EO56)","v":0},{"$f":"SUM(EP54:EP56)","v":0},{"$f":"SUM(EQ54:EQ56)","v":0},{"$f":"SUM(ER54:ER56)","v":0},{"$f":"SUM(ES54:ES56)","v":0},{"$f":"SUM(ET54:ET56)","v":0},{"$f":"SUM(EU54:EU56)","v":0},{"$f":"SUM(EV54:EV56)","v":0},{"$f":"SUM(EW54:EW56)","v":0},{"$f":"SUM(EX54:EX56)","v":0},{"$f":"SUM(EY54:EY56)","v":0},{"$f":"SUM(EZ54:EZ56)","v":0},{"$f":"SUM(FA54:FA56)","v":0},{"$f":"SUM(FB54:FB56)","v":0},{"$f":"SUM(FC54:FC56)","v":0},{"$f":"SUM(FD54:FD56)","v":0},{"$f":"SUM(FE54:FE56)","v":0},{"$f":"SUM(FF54:FF56)","v":0},{"$f":"SUM(FG54:FG56)","v":0},{"$f":"SUM(FH54:FH56)","v":0},{"$f":"SUM(FI54:FI56)","v":0},{"$f":"SUM(FJ54:FJ56)","v":0},{"$f":"SUM(FK54:FK56)","v":0},{"$f":"SUM(FL54:FL56)","v":0},{"$f":"SUM(FM54:FM56)","v":0},{"$f":"SUM(FN54:FN56)","v":0},{"$f":"SUM(FO54:FO56)","v":0},{"$f":"SUM(FP54:FP56)","v":0},{"$f":"SUM(FQ54:FQ56)","v":0},{"$f":"SUM(FR54:FR56)","v":0},{"$f":"SUM(FS54:FS56)","v":0}]
[]
[null,null,"Additions"]
[null,null,"Construction","USD '000",null,null,null,{"$f":"SUM(I60:FT60)","v":0},{"$f":"INDEX(I$19:I$21,$B52)","v":0},{"$f":"INDEX(J$19:J$21,$B52)","v":0},{"$f":"INDEX(K$19:K$21,$B52)","v":0},{"$f":"INDEX(L$19:L$21,$B52)","v":0},{"$f":"INDEX(M$19:M$21,$B52)","v":0},{"$f":"INDEX(N$19:N$21,$B52)","v":0},{"$f":"INDEX(O$19:O$21,$B52)","v":0},{"$f":"INDEX(P$19:P$21,$B52)","v":0},{"$f":"INDEX(Q$19:Q$21,$B52)","v":0},{"$f":"INDEX(R$19:R$21,$B52)","v":0},{"$f":"INDEX(S$19:S$21,$B52)","v":0},{"$f":"INDEX(T$19:T$21,$B52)","v":0},{"$f":"INDEX(U$19:U$21,$B52)","v":0},{"$f":"INDEX(V$19:V$21,$B52)","v":0},{"$f":"INDEX(W$19:W$21,$B52)","v":0},{"$f":"INDEX(X$19:X$21,$B52)","v":0},{"$f":"INDEX(Y$19:Y$21,$B52)","v":0},{"$f":"INDEX(Z$19:Z$21,$B52)","v":0},{"$f":"INDEX(AA$19:AA$21,$B52)","v":0},{"$f":"INDEX(AB$19:AB$21,$B52)","v":0},{"$f":"INDEX(AC$19:AC$21,$B52)","v":0},{"$f":"INDEX(AD$19:AD$21,$B52)","v":0},{"$f":"INDEX(AE$19:AE$21,$B52)","v":0},{"$f":"INDEX(AF$19:AF$21,$B52)","v":0},{"$f":"INDEX(AG$19:AG$21,$B52)","v":0},{"$f":"INDEX(AH$19:AH$21,$B52)","v":0},{"$f":"INDEX(AI$19:AI$21,$B52)","v":0},{"$f":"INDEX(AJ$19:AJ$21,$B52)","v":0},{"$f":"INDEX(AK$19:AK$21,$B52)","v":0},{"$f":"INDEX(AL$19:AL$21,$B52)","v":0},{"$f":"INDEX(AM$19:AM$21,$B52)","v":0},{"$f":"INDEX(AN$19:AN$21,$B52)","v":0},{"$f":"INDEX(AO$19:AO$21,$B52)","v":0},{"$f":"INDEX(AP$19:AP$21,$B52)","v":0},{"$f":"INDEX(AQ$19:AQ$21,$B52)","v":0},{"$f":"INDEX(AR$19:AR$21,$B52)","v":0},{"$f":"INDEX(AS$19:AS$21,$B52)","v":0},{"$f":"INDEX(AT$19:AT$21,$B52)","v":0},{"$f":"INDEX(AU$19:AU$21,$B52)","v":0},{"$f":"INDEX(AV$19:AV$21,$B52)","v":0},{"$f":"INDEX(AW$19:AW$21,$B52)","v":0},{"$f":"INDEX(AX$19:AX$21,$B52)","v":0},{"$f":"INDEX(AY$19:AY$21,$B52)","v":0},{"$f":"INDEX(AZ$19:AZ$21,$B52)","v":0},{"$f":"INDEX(BA$19:BA$21,$B52)","v":0},{"$f":"INDEX(BB$19:BB$21,$B52)","v":0},{"$f":"INDEX(BC$19:BC$21,$B52)","v":0},{"$f":"INDEX(BD$19:BD$21,$B52)","v":0},{"$f":"INDEX(BE$19:BE$21,$B52)","v":0},{"$f":"INDEX(BF$19:BF$21,$B52)","v":0},{"$f":"INDEX(BG$19:BG$21,$B52)","v":0},{"$f":"INDEX(BH$19:BH$21,$B52)","v":0},{"$f":"INDEX(BI$19:BI$21,$B52)","v":0},{"$f":"INDEX(BJ$19:BJ$21,$B52)","v":0},{"$f":"INDEX(BK$19:BK$21,$B52)","v":0},{"$f":"INDEX(BL$19:BL$21,$B52)","v":0},{"$f":"INDEX(BM$19:BM$21,$B52)","v":0},{"$f":"INDEX(BN$19:BN$21,$B52)","v":0},{"$f":"INDEX(BO$19:BO$21,$B52)","v":0},{"$f":"INDEX(BP$19:BP$21,$B52)","v":0},{"$f":"INDEX(BQ$19:BQ$21,$B52)","v":0},{"$f":"INDEX(BR$19:BR$21,$B52)","v":0},{"$f":"INDEX(BS$19:BS$21,$B52)","v":0},{"$f":"INDEX(BT$19:BT$21,$B52)","v":0},{"$f":"INDEX(BU$19:BU$21,$B52)","v":0},{"$f":"INDEX(BV$19:BV$21,$B52)","v":0},{"$f":"INDEX(BW$19:BW$21,$B52)","v":0},{"$f":"INDEX(BX$19:BX$21,$B52)","v":0},{"$f":"INDEX(BY$19:BY$21,$B52)","v":0},{"$f":"INDEX(BZ$19:BZ$21,$B52)","v":0},{"$f":"INDEX(CA$19:CA$21,$B52)","v":0},{"$f":"INDEX(CB$19:CB$21,$B52)","v":0},{"$f":"INDEX(CC$19:CC$21,$B52)","v":0},{"$f":"INDEX(CD$19:CD$21,$B52)","v":0},{"$f":"INDEX(CE$19:CE$21,$B52)","v":0},{"$f":"INDEX(CF$19:CF$21,$B52)","v":0},{"$f":"INDEX(CG$19:CG$21,$B52)","v":0},{"$f":"INDEX(CH$19:CH$21,$B52)","v":0},{"$f":"INDEX(CI$19:CI$21,$B52)","v":0},{"$f":"INDEX(CJ$19:CJ$21,$B52)","v":0},{"$f":"INDEX(CK$19:CK$21,$B52)","v":0},{"$f":"INDEX(CL$19:CL$21,$B52)","v":0},{"$f":"INDEX(CM$19:CM$21,$B52)","v":0},{"$f":"INDEX(CN$19:CN$21,$B52)","v":0},{"$f":"INDEX(CO$19:CO$21,$B52)","v":0},{"$f":"INDEX(CP$19:CP$21,$B52)","v":0},{"$f":"INDEX(CQ$19:CQ$21,$B52)","v":0},{"$f":"INDEX(CR$19:CR$21,$B52)","v":0},{"$f":"INDEX(CS$19:CS$21,$B52)","v":0},{"$f":"INDEX(CT$19:CT$21,$B52)","v":0},{"$f":"INDEX(CU$19:CU$21,$B52)","v":0},{"$f":"INDEX(CV$19:CV$21,$B52)","v":0},{"$f":"INDEX(CW$19:CW$21,$B52)","v":0},{"$f":"INDEX(CX$19:CX$21,$B52)","v":0},{"$f":"INDEX(CY$19:CY$21,$B52)","v":0},{"$f":"INDEX(CZ$19:CZ$21,$B52)","v":0},{"$f":"INDEX(DA$19:DA$21,$B52)","v":0},{"$f":"INDEX(DB$19:DB$21,$B52)","v":0},{"$f":"INDEX(DC$19:DC$21,$B52)","v":0},{"$f":"INDEX(DD$19:DD$21,$B52)","v":0},{"$f":"INDEX(DE$19:DE$21,$B52)","v":0},{"$f":"INDEX(DF$19:DF$21,$B52)","v":0},{"$f":"INDEX(DG$19:DG$21,$B52)","v":0},{"$f":"INDEX(DH$19:DH$21,$B52)","v":0},{"$f":"INDEX(DI$19:DI$21,$B52)","v":0},{"$f":"INDEX(DJ$19:DJ$21,$B52)","v":0},{"$f":"INDEX(DK$19:DK$21,$B52)","v":0},{"$f":"INDEX(DL$19:DL$21,$B52)","v":0},{"$f":"INDEX(DM$19:DM$21,$B52)","v":0},{"$f":"INDEX(DN$19:DN$21,$B52)","v":0},{"$f":"INDEX(DO$19:DO$21,$B52)","v":0},{"$f":"INDEX(DP$19:DP$21,$B52)","v":0},{"$f":"INDEX(DQ$19:DQ$21,$B52)","v":0},{"$f":"INDEX(DR$19:DR$21,$B52)","v":0},{"$f":"INDEX(DS$19:DS$21,$B52)","v":0},{"$f":"INDEX(DT$19:DT$21,$B52)","v":0},{"$f":"INDEX(DU$19:DU$21,$B52)","v":0},{"$f":"INDEX(DV$19:DV$21,$B52)","v":0},{"$f":"INDEX(DW$19:DW$21,$B52)","v":0},{"$f":"INDEX(DX$19:DX$21,$B52)","v":0},{"$f":"INDEX(DY$19:DY$21,$B52)","v":0},{"$f":"INDEX(DZ$19:DZ$21,$B52)","v":0},{"$f":"INDEX(EA$19:EA$21,$B52)","v":0},{"$f":"INDEX(EB$19:EB$21,$B52)","v":0},{"$f":"INDEX(EC$19:EC$21,$B52)","v":0},{"$f":"INDEX(ED$19:ED$21,$B52)","v":0},{"$f":"INDEX(EE$19:EE$21,$B52)","v":0},{"$f":"INDEX(EF$19:EF$21,$B52)","v":0},{"$f":"INDEX(EG$19:EG$21,$B52)","v":0},{"$f":"INDEX(EH$19:EH$21,$B52)","v":0},{"$f":"INDEX(EI$19:EI$21,$B52)","v":0},{"$f":"INDEX(EJ$19:EJ$21,$B52)","v":0},{"$f":"INDEX(EK$19:EK$21,$B52)","v":0},{"$f":"INDEX(EL$19:EL$21,$B52)","v":0},{"$f":"INDEX(EM$19:EM$21,$B52)","v":0},{"$f":"INDEX(EN$19:EN$21,$B52)","v":0},{"$f":"INDEX(EO$19:EO$21,$B52)","v":0},{"$f":"INDEX(EP$19:EP$21,$B52)","v":0},{"$f":"INDEX(EQ$19:EQ$21,$B52)","v":0},{"$f":"INDEX(ER$19:ER$21,$B52)","v":0},{"$f":"INDEX(ES$19:ES$21,$B52)","v":0},{"$f":"INDEX(ET$19:ET$21,$B52)","v":0},{"$f":"INDEX(EU$19:EU$21,$B52)","v":0},{"$f":"INDEX(EV$19:EV$21,$B52)","v":0},{"$f":"INDEX(EW$19:EW$21,$B52)","v":0},{"$f":"INDEX(EX$19:EX$21,$B52)","v":0},{"$f":"INDEX(EY$19:EY$21,$B52)","v":0},{"$f":"INDEX(EZ$19:EZ$21,$B52)","v":0},{"$f":"INDEX(FA$19:FA$21,$B52)","v":0},{"$f":"INDEX(FB$19:FB$21,$B52)","v":0},{"$f":"INDEX(FC$19:FC$21,$B52)","v":0},{"$f":"INDEX(FD$19:FD$21,$B52)","v":0},{"$f":"INDEX(FE$19:FE$21,$B52)","v":0},{"$f":"INDEX(FF$19:FF$21,$B52)","v":0},{"$f":"INDEX(FG$19:FG$21,$B52)","v":0},{"$f":"INDEX(FH$19:FH$21,$B52)","v":0},{"$f":"INDEX(FI$19:FI$21,$B52)","v":0},{"$f":"INDEX(FJ$19:FJ$21,$B52)","v":0},{"$f":"INDEX(FK$19:FK$21,$B52)","v":0},{"$f":"INDEX(FL$19:FL$21,$B52)","v":0},{"$f":"INDEX(FM$19:FM$21,$B52)","v":0},{"$f":"INDEX(FN$19:FN$21,$B52)","v":0},{"$f":"INDEX(FO$19:FO$21,$B52)","v":0},{"$f":"INDEX(FP$19:FP$21,$B52)","v":0},{"$f":"INDEX(FQ$19:FQ$21,$B52)","v":0},{"$f":"INDEX(FR$19:FR$21,$B52)","v":0},{"$f":"INDEX(FS$19:FS$21,$B52)","v":0}]
[null,null,"Operations","USD '000",null,null,null,0,{"$f":"INDEX(I$25:I$27,$B52)","v":0},{"$f":"INDEX(J$25:J$27,$B52)","v":0},{"$f":"INDEX(K$25:K$27,$B52)","v":0},{"$f":"INDEX(L$25:L$27,$B52)","v":0},{"$f":"INDEX(M$25:M$27,$B52)","v":0},{"$f":"INDEX(N$25:N$27,$B52)","v":0},{"$f":"INDEX(O$25:O$27,$B52)","v":0},{"$f":"INDEX(P$25:P$27,$B52)","v":0},{"$f":"INDEX(Q$25:Q$27,$B52)","v":0},{"$f":"INDEX(R$25:R$27,$B52)","v":0},{"$f":"INDEX(S$25:S$27,$B52)","v":0},{"$f":"INDEX(T$25:T$27,$B52)","v":0},{"$f":"INDEX(U$25:U$27,$B52)","v":0},{"$f":"INDEX(V$25:V$27,$B52)","v":0},{"$f":"INDEX(W$25:W$27,$B52)","v":0},{"$f":"INDEX(X$25:X$27,$B52)","v":0},{"$f":"INDEX(Y$25:Y$27,$B52)","v":0},{"$f":"INDEX(Z$25:Z$27,$B52)","v":0},{"$f":"INDEX(AA$25:AA$27,$B52)","v":0},{"$f":"INDEX(AB$25:AB$27,$B52)","v":0},{"$f":"INDEX(AC$25:AC$27,$B52)","v":0},{"$f":"INDEX(AD$25:AD$27,$B52)","v":0},{"$f":"INDEX(AE$25:AE$27,$B52)","v":0},{"$f":"INDEX(AF$25:AF$27,$B52)","v":0},{"$f":"INDEX(AG$25:AG$27,$B52)","v":0},{"$f":"INDEX(AH$25:AH$27,$B52)","v":0},{"$f":"INDEX(AI$25:AI$27,$B52)","v":0},{"$f":"INDEX(AJ$25:AJ$27,$B52)","v":0},{"$f":"INDEX(AK$25:AK$27,$B52)","v":0},{"$f":"INDEX(AL$25:AL$27,$B52)","v":0},{"$f":"INDEX(AM$25:AM$27,$B52)","v":0},{"$f":"INDEX(AN$25:AN$27,$B52)","v":0},{"$f":"INDEX(AO$25:AO$27,$B52)","v":0},{"$f":"INDEX(AP$25:AP$27,$B52)","v":0},{"$f":"INDEX(AQ$25:AQ$27,$B52)","v":0},{"$f":"INDEX(AR$25:AR$27,$B52)","v":0},{"$f":"INDEX(AS$25:AS$27,$B52)","v":0},{"$f":"INDEX(AT$25:AT$27,$B52)","v":0},{"$f":"INDEX(AU$25:AU$27,$B52)","v":0},{"$f":"INDEX(AV$25:AV$27,$B52)","v":0},{"$f":"INDEX(AW$25:AW$27,$B52)","v":0},{"$f":"INDEX(AX$25:AX$27,$B52)","v":0},{"$f":"INDEX(AY$25:AY$27,$B52)","v":0},{"$f":"INDEX(AZ$25:AZ$27,$B52)","v":0},{"$f":"INDEX(BA$25:BA$27,$B52)","v":0},{"$f":"INDEX(BB$25:BB$27,$B52)","v":0},{"$f":"INDEX(BC$25:BC$27,$B52)","v":0},{"$f":"INDEX(BD$25:BD$27,$B52)","v":0},{"$f":"INDEX(BE$25:BE$27,$B52)","v":0},{"$f":"INDEX(BF$25:BF$27,$B52)","v":0},{"$f":"INDEX(BG$25:BG$27,$B52)","v":0},{"$f":"INDEX(BH$25:BH$27,$B52)","v":0},{"$f":"INDEX(BI$25:BI$27,$B52)","v":0},{"$f":"INDEX(BJ$25:BJ$27,$B52)","v":0},{"$f":"INDEX(BK$25:BK$27,$B52)","v":0},{"$f":"INDEX(BL$25:BL$27,$B52)","v":0},{"$f":"INDEX(BM$25:BM$27,$B52)","v":0},{"$f":"INDEX(BN$25:BN$27,$B52)","v":0},{"$f":"INDEX(BO$25:BO$27,$B52)","v":0},{"$f":"INDEX(BP$25:BP$27,$B52)","v":0},{"$f":"INDEX(BQ$25:BQ$27,$B52)","v":0},{"$f":"INDEX(BR$25:BR$27,$B52)","v":0},{"$f":"INDEX(BS$25:BS$27,$B52)","v":0},{"$f":"INDEX(BT$25:BT$27,$B52)","v":0},{"$f":"INDEX(BU$25:BU$27,$B52)","v":0},{"$f":"INDEX(BV$25:BV$27,$B52)","v":0},{"$f":"INDEX(BW$25:BW$27,$B52)","v":0},{"$f":"INDEX(BX$25:BX$27,$B52)","v":0},{"$f":"INDEX(BY$25:BY$27,$B52)","v":0},{"$f":"INDEX(BZ$25:BZ$27,$B52)","v":0},{"$f":"INDEX(CA$25:CA$27,$B52)","v":0},{"$f":"INDEX(CB$25:CB$27,$B52)","v":0},{"$f":"INDEX(CC$25:CC$27,$B52)","v":0},{"$f":"INDEX(CD$25:CD$27,$B52)","v":0},{"$f":"INDEX(CE$25:CE$27,$B52)","v":0},{"$f":"INDEX(CF$25:CF$27,$B52)","v":0},{"$f":"INDEX(CG$25:CG$27,$B52)","v":0},{"$f":"INDEX(CH$25:CH$27,$B52)","v":0},{"$f":"INDEX(CI$25:CI$27,$B52)","v":0},{"$f":"INDEX(CJ$25:CJ$27,$B52)","v":0},{"$f":"INDEX(CK$25:CK$27,$B52)","v":0},{"$f":"INDEX(CL$25:CL$27,$B52)","v":0},{"$f":"INDEX(CM$25:CM$27,$B52)","v":0},{"$f":"INDEX(CN$25:CN$27,$B52)","v":0},{"$f":"INDEX(CO$25:CO$27,$B52)","v":0},{"$f":"INDEX(CP$25:CP$27,$B52)","v":0},{"$f":"INDEX(CQ$25:CQ$27,$B52)","v":0},{"$f":"INDEX(CR$25:CR$27,$B52)","v":0},{"$f":"INDEX(CS$25:CS$27,$B52)","v":0},{"$f":"INDEX(CT$25:CT$27,$B52)","v":0},{"$f":"INDEX(CU$25:CU$27,$B52)","v":0},{"$f":"INDEX(CV$25:CV$27,$B52)","v":0},{"$f":"INDEX(CW$25:CW$27,$B52)","v":0},{"$f":"INDEX(CX$25:CX$27,$B52)","v":0},{"$f":"INDEX(CY$25:CY$27,$B52)","v":0},{"$f":"INDEX(CZ$25:CZ$27,$B52)","v":0},{"$f":"INDEX(DA$25:DA$27,$B52)","v":0},{"$f":"INDEX(DB$25:DB$27,$B52)","v":0},{"$f":"INDEX(DC$25:DC$27,$B52)","v":0},{"$f":"INDEX(DD$25:DD$27,$B52)","v":0},{"$f":"INDEX(DE$25:DE$27,$B52)","v":0},{"$f":"INDEX(DF$25:DF$27,$B52)","v":0},{"$f":"INDEX(DG$25:DG$27,$B52)","v":0},{"$f":"INDEX(DH$25:DH$27,$B52)","v":0},{"$f":"INDEX(DI$25:DI$27,$B52)","v":0},{"$f":"INDEX(DJ$25:DJ$27,$B52)","v":0},{"$f":"INDEX(DK$25:DK$27,$B52)","v":0},{"$f":"INDEX(DL$25:DL$27,$B52)","v":0},{"$f":"INDEX(DM$25:DM$27,$B52)","v":0},{"$f":"INDEX(DN$25:DN$27,$B52)","v":0},{"$f":"INDEX(DO$25:DO$27,$B52)","v":0},{"$f":"INDEX(DP$25:DP$27,$B52)","v":0},{"$f":"INDEX(DQ$25:DQ$27,$B52)","v":0},{"$f":"INDEX(DR$25:DR$27,$B52)","v":0},{"$f":"INDEX(DS$25:DS$27,$B52)","v":0},{"$f":"INDEX(DT$25:DT$27,$B52)","v":0},{"$f":"INDEX(DU$25:DU$27,$B52)","v":0},{"$f":"INDEX(DV$25:DV$27,$B52)","v":0},{"$f":"INDEX(DW$25:DW$27,$B52)","v":0},{"$f":"INDEX(DX$25:DX$27,$B52)","v":0},{"$f":"INDEX(DY$25:DY$27,$B52)","v":0},{"$f":"INDEX(DZ$25:DZ$27,$B52)","v":0},{"$f":"INDEX(EA$25:EA$27,$B52)","v":0},{"$f":"INDEX(EB$25:EB$27,$B52)","v":0},{"$f":"INDEX(EC$25:EC$27,$B52)","v":0},{"$f":"INDEX(ED$25:ED$27,$B52)","v":0},{"$f":"INDEX(EE$25:EE$27,$B52)","v":0},{"$f":"INDEX(EF$25:EF$27,$B52)","v":0},{"$f":"INDEX(EG$25:EG$27,$B52)","v":0},{"$f":"INDEX(EH$25:EH$27,$B52)","v":0},{"$f":"INDEX(EI$25:EI$27,$B52)","v":0},{"$f":"INDEX(EJ$25:EJ$27,$B52)","v":0},{"$f":"INDEX(EK$25:EK$27,$B52)","v":0},{"$f":"INDEX(EL$25:EL$27,$B52)","v":0},{"$f":"INDEX(EM$25:EM$27,$B52)","v":0},{"$f":"INDEX(EN$25:EN$27,$B52)","v":0},{"$f":"INDEX(EO$25:EO$27,$B52)","v":0},{"$f":"INDEX(EP$25:EP$27,$B52)","v":0},{"$f":"INDEX(EQ$25:EQ$27,$B52)","v":0},{"$f":"INDEX(ER$25:ER$27,$B52)","v":0},{"$f":"INDEX(ES$25:ES$27,$B52)","v":0},{"$f":"INDEX(ET$25:ET$27,$B52)","v":0},{"$f":"INDEX(EU$25:EU$27,$B52)","v":0},{"$f":"INDEX(EV$25:EV$27,$B52)","v":0},{"$f":"INDEX(EW$25:EW$27,$B52)","v":0},{"$f":"INDEX(EX$25:EX$27,$B52)","v":0},{"$f":"INDEX(EY$25:EY$27,$B52)","v":0},{"$f":"INDEX(EZ$25:EZ$27,$B52)","v":0},{"$f":"INDEX(FA$25:FA$27,$B52)","v":0},{"$f":"INDEX(FB$25:FB$27,$B52)","v":0},{"$f":"INDEX(FC$25:FC$27,$B52)","v":0},{"$f":"INDEX(FD$25:FD$27,$B52)","v":0},{"$f":"INDEX(FE$25:FE$27,$B52)","v":0},{"$f":"INDEX(FF$25:FF$27,$B52)","v":0},{"$f":"INDEX(FG$25:FG$27,$B52)","v":0},{"$f":"INDEX(FH$25:FH$27,$B52)","v":0},{"$f":"INDEX(FI$25:FI$27,$B52)","v":0},{"$f":"INDEX(FJ$25:FJ$27,$B52)","v":0},{"$f":"INDEX(FK$25:FK$27,$B52)","v":0},{"$f":"INDEX(FL$25:FL$27,$B52)","v":0},{"$f":"INDEX(FM$25:FM$27,$B52)","v":0},{"$f":"INDEX(FN$25:FN$27,$B52)","v":0},{"$f":"INDEX(FO$25:FO$27,$B52)","v":0},{"$f":"INDEX(FP$25:FP$27,$B52)","v":0},{"$f":"INDEX(FQ$25:FQ$27,$B52)","v":0},{"$f":"INDEX(FR$25:FR$27,$B52)","v":0},{"$f":"INDEX(FS$25:FS$27,$B52)","v":0}]
[null,null,"Entering depreciation base","USD '000",null,null,{"$f":"SUM(I62:FT62)","v":0},null,{"$f":"IF(I$3=Con_end,SUM($I60:I60),0)+I61","v":0},{"$f":"IF(J$3=Con_end,SUM($I60:J60),0)+J61","v":0},{"$f":"IF(K$3=Con_end,SUM($I60:K60),0)+K61","v":0},{"$f":"IF(L$3=Con_end,SUM($I60:L60),0)+L61","v":0},{"$f":"IF(M$3=Con_end,SUM($I60:M60),0)+M61","v":0},{"$f":"IF(N$3=Con_end,SUM($I60:N60),0)+N61","v":0},{"$f":"IF(O$3=Con_end,SUM($I60:O60),0)+O61","v":0},{"$f":"IF(P$3=Con_end,SUM($I60:P60),0)+P61","v":0},{"$f":"IF(Q$3=Con_end,SUM($I60:Q60),0)+Q61","v":0},{"$f":"IF(R$3=Con_end,SUM($I60:R60),0)+R61","v":0},{"$f":"IF(S$3=Con_end,SUM($I60:S60),0)+S61","v":0},{"$f":"IF(T$3=Con_end,SUM($I60:T60),0)+T61","v":0},{"$f":"IF(U$3=Con_end,SUM($I60:U60),0)+U61","v":0},{"$f":"IF(V$3=Con_end,SUM($I60:V60),0)+V61","v":0},{"$f":"IF(W$3=Con_end,SUM($I60:W60),0)+W61","v":0},{"$f":"IF(X$3=Con_end,SUM($I60:X60),0)+X61","v":0},{"$f":"IF(Y$3=Con_end,SUM($I60:Y60),0)+Y61","v":0},{"$f":"IF(Z$3=Con_end,SUM($I60:Z60),0)+Z61","v":0},{"$f":"IF(AA$3=Con_end,SUM($I60:AA60),0)+AA61","v":0},{"$f":"IF(AB$3=Con_end,SUM($I60:AB60),0)+AB61","v":0},{"$f":"IF(AC$3=Con_end,SUM($I60:AC60),0)+AC61","v":0},{"$f":"IF(AD$3=Con_end,SUM($I60:AD60),0)+AD61","v":0},{"$f":"IF(AE$3=Con_end,SUM($I60:AE60),0)+AE61","v":0},{"$f":"IF(AF$3=Con_end,SUM($I60:AF60),0)+AF61","v":0},{"$f":"IF(AG$3=Con_end,SUM($I60:AG60),0)+AG61","v":0},{"$f":"IF(AH$3=Con_end,SUM($I60:AH60),0)+AH61","v":0},{"$f":"IF(AI$3=Con_end,SUM($I60:AI60),0)+AI61","v":0},{"$f":"IF(AJ$3=Con_end,SUM($I60:AJ60),0)+AJ61","v":0},{"$f":"IF(AK$3=Con_end,SUM($I60:AK60),0)+AK61","v":0},{"$f":"IF(AL$3=Con_end,SUM($I60:AL60),0)+AL61","v":0},{"$f":"IF(AM$3=Con_end,SUM($I60:AM60),0)+AM61","v":0},{"$f":"IF(AN$3=Con_end,SUM($I60:AN60),0)+AN61","v":0},{"$f":"IF(AO$3=Con_end,SUM($I60:AO60),0)+AO61","v":0},{"$f":"IF(AP$3=Con_end,SUM($I60:AP60),0)+AP61","v":0},{"$f":"IF(AQ$3=Con_end,SUM($I60:AQ60),0)+AQ61","v":0},{"$f":"IF(AR$3=Con_end,SUM($I60:AR60),0)+AR61","v":0},{"$f":"IF(AS$3=Con_end,SUM($I60:AS60),0)+AS61","v":0},{"$f":"IF(AT$3=Con_end,SUM($I60:AT60),0)+AT61","v":0},{"$f":"IF(AU$3=Con_end,SUM($I60:AU60),0)+AU61","v":0},{"$f":"IF(AV$3=Con_end,SUM($I60:AV60),0)+AV61","v":0},{"$f":"IF(AW$3=Con_end,SUM($I60:AW60),0)+AW61","v":0},{"$f":"IF(AX$3=Con_end,SUM($I60:AX60),0)+AX61","v":0},{"$f":"IF(AY$3=Con_end,SUM($I60:AY60),0)+AY61","v":0},{"$f":"IF(AZ$3=Con_end,SUM($I60:AZ60),0)+AZ61","v":0},{"$f":"IF(BA$3=Con_end,SUM($I60:BA60),0)+BA61","v":0},{"$f":"IF(BB$3=Con_end,SUM($I60:BB60),0)+BB61","v":0},{"$f":"IF(BC$3=Con_end,SUM($I60:BC60),0)+BC61","v":0},{"$f":"IF(BD$3=Con_end,SUM($I60:BD60),0)+BD61","v":0},{"$f":"IF(BE$3=Con_end,SUM($I60:BE60),0)+BE61","v":0},{"$f":"IF(BF$3=Con_end,SUM($I60:BF60),0)+BF61","v":0},{"$f":"IF(BG$3=Con_end,SUM($I60:BG60),0)+BG61","v":0},{"$f":"IF(BH$3=Con_end,SUM($I60:BH60),0)+BH61","v":0},{"$f":"IF(BI$3=Con_end,SUM($I60:BI60),0)+BI61","v":0},{"$f":"IF(BJ$3=Con_end,SUM($I60:BJ60),0)+BJ61","v":0},{"$f":"IF(BK$3=Con_end,SUM($I60:BK60),0)+BK61","v":0},{"$f":"IF(BL$3=Con_end,SUM($I60:BL60),0)+BL61","v":0},{"$f":"IF(BM$3=Con_end,SUM($I60:BM60),0)+BM61","v":0},{"$f":"IF(BN$3=Con_end,SUM($I60:BN60),0)+BN61","v":0},{"$f":"IF(BO$3=Con_end,SUM($I60:BO60),0)+BO61","v":0},{"$f":"IF(BP$3=Con_end,SUM($I60:BP60),0)+BP61","v":0},{"$f":"IF(BQ$3=Con_end,SUM($I60:BQ60),0)+BQ61","v":0},{"$f":"IF(BR$3=Con_end,SUM($I60:BR60),0)+BR61","v":0},{"$f":"IF(BS$3=Con_end,SUM($I60:BS60),0)+BS61","v":0},{"$f":"IF(BT$3=Con_end,SUM($I60:BT60),0)+BT61","v":0},{"$f":"IF(BU$3=Con_end,SUM($I60:BU60),0)+BU61","v":0},{"$f":"IF(BV$3=Con_end,SUM($I60:BV60),0)+BV61","v":0},{"$f":"IF(BW$3=Con_end,SUM($I60:BW60),0)+BW61","v":0},{"$f":"IF(BX$3=Con_end,SUM($I60:BX60),0)+BX61","v":0},{"$f":"IF(BY$3=Con_end,SUM($I60:BY60),0)+BY61","v":0},{"$f":"IF(BZ$3=Con_end,SUM($I60:BZ60),0)+BZ61","v":0},{"$f":"IF(CA$3=Con_end,SUM($I60:CA60),0)+CA61","v":0},{"$f":"IF(CB$3=Con_end,SUM($I60:CB60),0)+CB61","v":0},{"$f":"IF(CC$3=Con_end,SUM($I60:CC60),0)+CC61","v":0},{"$f":"IF(CD$3=Con_end,SUM($I60:CD60),0)+CD61","v":0},{"$f":"IF(CE$3=Con_end,SUM($I60:CE60),0)+CE61","v":0},{"$f":"IF(CF$3=Con_end,SUM($I60:CF60),0)+CF61","v":0},{"$f":"IF(CG$3=Con_end,SUM($I60:CG60),0)+CG61","v":0},{"$f":"IF(CH$3=Con_end,SUM($I60:CH60),0)+CH61","v":0},{"$f":"IF(CI$3=Con_end,SUM($I60:CI60),0)+CI61","v":0},{"$f":"IF(CJ$3=Con_end,SUM($I60:CJ60),0)+CJ61","v":0},{"$f":"IF(CK$3=Con_end,SUM($I60:CK60),0)+CK61","v":0},{"$f":"IF(CL$3=Con_end,SUM($I60:CL60),0)+CL61","v":0},{"$f":"IF(CM$3=Con_end,SUM($I60:CM60),0)+CM61","v":0},{"$f":"IF(CN$3=Con_end,SUM($I60:CN60),0)+CN61","v":0},{"$f":"IF(CO$3=Con_end,SUM($I60:CO60),0)+CO61","v":0},{"$f":"IF(CP$3=Con_end,SUM($I60:CP60),0)+CP61","v":0},{"$f":"IF(CQ$3=Con_end,SUM($I60:CQ60),0)+CQ61","v":0},{"$f":"IF(CR$3=Con_end,SUM($I60:CR60),0)+CR61","v":0},{"$f":"IF(CS$3=Con_end,SUM($I60:CS60),0)+CS61","v":0},{"$f":"IF(CT$3=Con_end,SUM($I60:CT60),0)+CT61","v":0},{"$f":"IF(CU$3=Con_end,SUM($I60:CU60),0)+CU61","v":0},{"$f":"IF(CV$3=Con_end,SUM($I60:CV60),0)+CV61","v":0},{"$f":"IF(CW$3=Con_end,SUM($I60:CW60),0)+CW61","v":0},{"$f":"IF(CX$3=Con_end,SUM($I60:CX60),0)+CX61","v":0},{"$f":"IF(CY$3=Con_end,SUM($I60:CY60),0)+CY61","v":0},{"$f":"IF(CZ$3=Con_end,SUM($I60:CZ60),0)+CZ61","v":0},{"$f":"IF(DA$3=Con_end,SUM($I60:DA60),0)+DA61","v":0},{"$f":"IF(DB$3=Con_end,SUM($I60:DB60),0)+DB61","v":0},{"$f":"IF(DC$3=Con_end,SUM($I60:DC60),0)+DC61","v":0},{"$f":"IF(DD$3=Con_end,SUM($I60:DD60),0)+DD61","v":0},{"$f":"IF(DE$3=Con_end,SUM($I60:DE60),0)+DE61","v":0},{"$f":"IF(DF$3=Con_end,SUM($I60:DF60),0)+DF61","v":0},{"$f":"IF(DG$3=Con_end,SUM($I60:DG60),0)+DG61","v":0},{"$f":"IF(DH$3=Con_end,SUM($I60:DH60),0)+DH61","v":0},{"$f":"IF(DI$3=Con_end,SUM($I60:DI60),0)+DI61","v":0},{"$f":"IF(DJ$3=Con_end,SUM($I60:DJ60),0)+DJ61","v":0},{"$f":"IF(DK$3=Con_end,SUM($I60:DK60),0)+DK61","v":0},{"$f":"IF(DL$3=Con_end,SUM($I60:DL60),0)+DL61","v":0},{"$f":"IF(DM$3=Con_end,SUM($I60:DM60),0)+DM61","v":0},{"$f":"IF(DN$3=Con_end,SUM($I60:DN60),0)+DN61","v":0},{"$f":"IF(DO$3=Con_end,SUM($I60:DO60),0)+DO61","v":0},{"$f":"IF(DP$3=Con_end,SUM($I60:DP60),0)+DP61","v":0},{"$f":"IF(DQ$3=Con_end,SUM($I60:DQ60),0)+DQ61","v":0},{"$f":"IF(DR$3=Con_end,SUM($I60:DR60),0)+DR61","v":0},{"$f":"IF(DS$3=Con_end,SUM($I60:DS60),0)+DS61","v":0},{"$f":"IF(DT$3=Con_end,SUM($I60:DT60),0)+DT61","v":0},{"$f":"IF(DU$3=Con_end,SUM($I60:DU60),0)+DU61","v":0},{"$f":"IF(DV$3=Con_end,SUM($I60:DV60),0)+DV61","v":0},{"$f":"IF(DW$3=Con_end,SUM($I60:DW60),0)+DW61","v":0},{"$f":"IF(DX$3=Con_end,SUM($I60:DX60),0)+DX61","v":0},{"$f":"IF(DY$3=Con_end,SUM($I60:DY60),0)+DY61","v":0},{"$f":"IF(DZ$3=Con_end,SUM($I60:DZ60),0)+DZ61","v":0},{"$f":"IF(EA$3=Con_end,SUM($I60:EA60),0)+EA61","v":0},{"$f":"IF(EB$3=Con_end,SUM($I60:EB60),0)+EB61","v":0},{"$f":"IF(EC$3=Con_end,SUM($I60:EC60),0)+EC61","v":0},{"$f":"IF(ED$3=Con_end,SUM($I60:ED60),0)+ED61","v":0},{"$f":"IF(EE$3=Con_end,SUM($I60:EE60),0)+EE61","v":0},{"$f":"IF(EF$3=Con_end,SUM($I60:EF60),0)+EF61","v":0},{"$f":"IF(EG$3=Con_end,SUM($I60:EG60),0)+EG61","v":0},{"$f":"IF(EH$3=Con_end,SUM($I60:EH60),0)+EH61","v":0},{"$f":"IF(EI$3=Con_end,SUM($I60:EI60),0)+EI61","v":0},{"$f":"IF(EJ$3=Con_end,SUM($I60:EJ60),0)+EJ61","v":0},{"$f":"IF(EK$3=Con_end,SUM($I60:EK60),0)+EK61","v":0},{"$f":"IF(EL$3=Con_end,SUM($I60:EL60),0)+EL61","v":0},{"$f":"IF(EM$3=Con_end,SUM($I60:EM60),0)+EM61","v":0},{"$f":"IF(EN$3=Con_end,SUM($I60:EN60),0)+EN61","v":0},{"$f":"IF(EO$3=Con_end,SUM($I60:EO60),0)+EO61","v":0},{"$f":"IF(EP$3=Con_end,SUM($I60:EP60),0)+EP61","v":0},{"$f":"IF(EQ$3=Con_end,SUM($I60:EQ60),0)+EQ61","v":0},{"$f":"IF(ER$3=Con_end,SUM($I60:ER60),0)+ER61","v":0},{"$f":"IF(ES$3=Con_end,SUM($I60:ES60),0)+ES61","v":0},{"$f":"IF(ET$3=Con_end,SUM($I60:ET60),0)+ET61","v":0},{"$f":"IF(EU$3=Con_end,SUM($I60:EU60),0)+EU61","v":0},{"$f":"IF(EV$3=Con_end,SUM($I60:EV60),0)+EV61","v":0},{"$f":"IF(EW$3=Con_end,SUM($I60:EW60),0)+EW61","v":0},{"$f":"IF(EX$3=Con_end,SUM($I60:EX60),0)+EX61","v":0},{"$f":"IF(EY$3=Con_end,SUM($I60:EY60),0)+EY61","v":0},{"$f":"IF(EZ$3=Con_end,SUM($I60:EZ60),0)+EZ61","v":0},{"$f":"IF(FA$3=Con_end,SUM($I60:FA60),0)+FA61","v":0},{"$f":"IF(FB$3=Con_end,SUM($I60:FB60),0)+FB61","v":0},{"$f":"IF(FC$3=Con_end,SUM($I60:FC60),0)+FC61","v":0},{"$f":"IF(FD$3=Con_end,SUM($I60:FD60),0)+FD61","v":0},{"$f":"IF(FE$3=Con_end,SUM($I60:FE60),0)+FE61","v":0},{"$f":"IF(FF$3=Con_end,SUM($I60:FF60),0)+FF61","v":0},{"$f":"IF(FG$3=Con_end,SUM($I60:FG60),0)+FG61","v":0},{"$f":"IF(FH$3=Con_end,SUM($I60:FH60),0)+FH61","v":0},{"$f":"IF(FI$3=Con_end,SUM($I60:FI60),0)+FI61","v":0},{"$f":"IF(FJ$3=Con_end,SUM($I60:FJ60),0)+FJ61","v":0},{"$f":"IF(FK$3=Con_end,SUM($I60:FK60),0)+FK61","v":0},{"$f":"IF(FL$3=Con_end,SUM($I60:FL60),0)+FL61","v":0},{"$f":"IF(FM$3=Con_end,SUM($I60:FM60),0)+FM61","v":0},{"$f":"IF(FN$3=Con_end,SUM($I60:FN60),0)+FN61","v":0},{"$f":"IF(FO$3=Con_end,SUM($I60:FO60),0)+FO61","v":0},{"$f":"IF(FP$3=Con_end,SUM($I60:FP60),0)+FP61","v":0},{"$f":"IF(FQ$3=Con_end,SUM($I60:FQ60),0)+FQ61","v":0},{"$f":"IF(FR$3=Con_end,SUM($I60:FR60),0)+FR61","v":0},{"$f":"IF(FS$3=Con_end,SUM($I60:FS60),0)+FS61","v":0}]
[]
[null,null,"Counter","Num#",{"$f":"1/E67","v":40},null,null,null,{"$f":"MIN(H64+1,$E64)","v":1},{"$f":"MIN(I64+1,$E64)","v":2},3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,{"$f":"MIN(BU64+1,$E64)","v":40},40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,{"$f":"MIN(EG64+1,$E64)","v":40},40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40]
[]
[null,null,"Depreciation base"]
[null,null,"Straight line","USD '000",{"$f":"INDEX('Inputs - Tax'!$G$70:$G$72,Dep!B52)","v":2.5000000000000001E-2},null,null,null,{"$f":"SUM(OFFSET(H62,0,0,1,-I64))","v":0},0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(P62,0,0,1,-Q64))","v":0},{"$f":"SUM(OFFSET(Q62,0,0,1,-R64))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(CC62,0,0,1,-CD64))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(EO62,0,0,1,-EP64))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Reducing balance","USD '000",{"$f":"INDEX('Inputs - Tax'!$F$76:$F$78,B52)","v":0.05},null,null,null,{"$f":"I54","v":0},{"$f":"J54","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BV54","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EH54","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Applied","USD '000",{"$f":"INDEX('Inputs - Tax'!$E$64:$E$66,B52)","v":"SL"},null,null,null,{"$f":"IF($E69=\"Straight-Line\",I67,I68)","v":0},{"$f":"IF($E69=\"Straight-Line\",J67,J68)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($E69=\"Straight-Line\",BV67,BV68)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($E69=\"Straight-Line\",EH67,EH68)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,3,{"$f":"INDEX($C$19:$C$21,B71)","v":"Financing"}]
[null,null,"Account"]
[null,null,"Balance b/f","USD '000",null,null,null,null,{"$f":"H76","v":0},{"$f":"I76","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BU76","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EG76","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Additions","USD '000",null,null,null,{"$f":"SUM(I74:FS74)","v":0},{"$f":"SUM(I79:I80)","v":0},{"$f":"SUM(J79:J80)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BV79:BV80)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(EH79:EH80)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Depreciation & write-off","USD '000",{"$f":"IF(E88='Inputs - Tax'!E83,E86,E87)","v":4.1666666666666664E-2},null,null,{"$f":"SUM(I75:FS75)","v":0},{"$f":"-IF(I$30=1,SUM(I73:I74),I88*$E75)*I$6","v":0},{"$f":"-IF(J$30=1,SUM(J73:J74),J88*$E75)*J$6","v":0},{"$f":"-IF(K$30=1,SUM(K73:K74),K88*$E75)*K$6","v":0},{"$f":"-IF(L$30=1,SUM(L73:L74),L88*$E75)*L$6","v":0},{"$f":"-IF(M$30=1,SUM(M73:M74),M88*$E75)*M$6","v":0},{"$f":"-IF(N$30=1,SUM(N73:N74),N88*$E75)*N$6","v":0},{"$f":"-IF(O$30=1,SUM(O73:O74),O88*$E75)*O$6","v":0},{"$f":"-IF(P$30=1,SUM(P73:P74),P88*$E75)*P$6","v":0},{"$f":"-IF(Q$30=1,SUM(Q73:Q74),Q88*$E75)*Q$6","v":0},{"$f":"-IF(R$30=1,SUM(R73:R74),R88*$E75)*R$6","v":0},{"$f":"-IF(S$30=1,SUM(S73:S74),S88*$E75)*S$6","v":0},{"$f":"-IF(T$30=1,SUM(T73:T74),T88*$E75)*T$6","v":0},{"$f":"-IF(U$30=1,SUM(U73:U74),U88*$E75)*U$6","v":0},{"$f":"-IF(V$30=1,SUM(V73:V74),V88*$E75)*V$6","v":0},{"$f":"-IF(W$30=1,SUM(W73:W74),W88*$E75)*W$6","v":0},{"$f":"-IF(X$30=1,SUM(X73:X74),X88*$E75)*X$6","v":0},{"$f":"-IF(Y$30=1,SUM(Y73:Y74),Y88*$E75)*Y$6","v":0},{"$f":"-IF(Z$30=1,SUM(Z73:Z74),Z88*$E75)*Z$6","v":0},{"$f":"-IF(AA$30=1,SUM(AA73:AA74),AA88*$E75)*AA$6","v":0},{"$f":"-IF(AB$30=1,SUM(AB73:AB74),AB88*$E75)*AB$6","v":0},{"$f":"-IF(AC$30=1,SUM(AC73:AC74),AC88*$E75)*AC$6","v":0},{"$f":"-IF(AD$30=1,SUM(AD73:AD74),AD88*$E75)*AD$6","v":0},{"$f":"-IF(AE$30=1,SUM(AE73:AE74),AE88*$E75)*AE$6","v":0},{"$f":"-IF(AF$30=1,SUM(AF73:AF74),AF88*$E75)*AF$6","v":0},{"$f":"-IF(AG$30=1,SUM(AG73:AG74),AG88*$E75)*AG$6","v":0},{"$f":"-IF(AH$30=1,SUM(AH73:AH74),AH88*$E75)*AH$6","v":0},{"$f":"-IF(AI$30=1,SUM(AI73:AI74),AI88*$E75)*AI$6","v":0},{"$f":"-IF(AJ$30=1,SUM(AJ73:AJ74),AJ88*$E75)*AJ$6","v":0},{"$f":"-IF(AK$30=1,SUM(AK73:AK74),AK88*$E75)*AK$6","v":0},{"$f":"-IF(AL$30=1,SUM(AL73:AL74),AL88*$E75)*AL$6","v":0},{"$f":"-IF(AM$30=1,SUM(AM73:AM74),AM88*$E75)*AM$6","v":0},{"$f":"-IF(AN$30=1,SUM(AN73:AN74),AN88*$E75)*AN$6","v":0},{"$f":"-IF(AO$30=1,SUM(AO73:AO74),AO88*$E75)*AO$6","v":0},{"$f":"-IF(AP$30=1,SUM(AP73:AP74),AP88*$E75)*AP$6","v":0},{"$f":"-IF(AQ$30=1,SUM(AQ73:AQ74),AQ88*$E75)*AQ$6","v":0},{"$f":"-IF(AR$30=1,SUM(AR73:AR74),AR88*$E75)*AR$6","v":0},{"$f":"-IF(AS$30=1,SUM(AS73:AS74),AS88*$E75)*AS$6","v":0},{"$f":"-IF(AT$30=1,SUM(AT73:AT74),AT88*$E75)*AT$6","v":0},{"$f":"-IF(AU$30=1,SUM(AU73:AU74),AU88*$E75)*AU$6","v":0},{"$f":"-IF(AV$30=1,SUM(AV73:AV74),AV88*$E75)*AV$6","v":0},{"$f":"-IF(AW$30=1,SUM(AW73:AW74),AW88*$E75)*AW$6","v":0},{"$f":"-IF(AX$30=1,SUM(AX73:AX74),AX88*$E75)*AX$6","v":0},{"$f":"-IF(AY$30=1,SUM(AY73:AY74),AY88*$E75)*AY$6","v":0},{"$f":"-IF(AZ$30=1,SUM(AZ73:AZ74),AZ88*$E75)*AZ$6","v":0},{"$f":"-IF(BA$30=1,SUM(BA73:BA74),BA88*$E75)*BA$6","v":0},{"$f":"-IF(BB$30=1,SUM(BB73:BB74),BB88*$E75)*BB$6","v":0},{"$f":"-IF(BC$30=1,SUM(BC73:BC74),BC88*$E75)*BC$6","v":0},{"$f":"-IF(BD$30=1,SUM(BD73:BD74),BD88*$E75)*BD$6","v":0},{"$f":"-IF(BE$30=1,SUM(BE73:BE74),BE88*$E75)*BE$6","v":0},{"$f":"-IF(BF$30=1,SUM(BF73:BF74),BF88*$E75)*BF$6","v":0},{"$f":"-IF(BG$30=1,SUM(BG73:BG74),BG88*$E75)*BG$6","v":0},{"$f":"-IF(BH$30=1,SUM(BH73:BH74),BH88*$E75)*BH$6","v":0},{"$f":"-IF(BI$30=1,SUM(BI73:BI74),BI88*$E75)*BI$6","v":0},{"$f":"-IF(BJ$30=1,SUM(BJ73:BJ74),BJ88*$E75)*BJ$6","v":0},{"$f":"-IF(BK$30=1,SUM(BK73:BK74),BK88*$E75)*BK$6","v":0},{"$f":"-IF(BL$30=1,SUM(BL73:BL74),BL88*$E75)*BL$6","v":0},{"$f":"-IF(BM$30=1,SUM(BM73:BM74),BM88*$E75)*BM$6","v":0},{"$f":"-IF(BN$30=1,SUM(BN73:BN74),BN88*$E75)*BN$6","v":0},{"$f":"-IF(BO$30=1,SUM(BO73:BO74),BO88*$E75)*BO$6","v":0},{"$f":"-IF(BP$30=1,SUM(BP73:BP74),BP88*$E75)*BP$6","v":0},{"$f":"-IF(BQ$30=1,SUM(BQ73:BQ74),BQ88*$E75)*BQ$6","v":0},{"$f":"-IF(BR$30=1,SUM(BR73:BR74),BR88*$E75)*BR$6","v":0},{"$f":"-IF(BS$30=1,SUM(BS73:BS74),BS88*$E75)*BS$6","v":0},{"$f":"-IF(BT$30=1,SUM(BT73:BT74),BT88*$E75)*BT$6","v":0},{"$f":"-IF(BU$30=1,SUM(BU73:BU74),BU88*$E75)*BU$6","v":0},{"$f":"-IF(BV$30=1,SUM(BV73:BV74),BV88*$E75)*BV$6","v":0},{"$f":"-IF(BW$30=1,SUM(BW73:BW74),BW88*$E75)*BW$6","v":0},{"$f":"-IF(BX$30=1,SUM(BX73:BX74),BX88*$E75)*BX$6","v":0},{"$f":"-IF(BY$30=1,SUM(BY73:BY74),BY88*$E75)*BY$6","v":0},{"$f":"-IF(BZ$30=1,SUM(BZ73:BZ74),BZ88*$E75)*BZ$6","v":0},{"$f":"-IF(CA$30=1,SUM(CA73:CA74),CA88*$E75)*CA$6","v":0},{"$f":"-IF(CB$30=1,SUM(CB73:CB74),CB88*$E75)*CB$6","v":0},{"$f":"-IF(CC$30=1,SUM(CC73:CC74),CC88*$E75)*CC$6","v":0},{"$f":"-IF(CD$30=1,SUM(CD73:CD74),CD88*$E75)*CD$6","v":0},{"$f":"-IF(CE$30=1,SUM(CE73:CE74),CE88*$E75)*CE$6","v":0},{"$f":"-IF(CF$30=1,SUM(CF73:CF74),CF88*$E75)*CF$6","v":0},{"$f":"-IF(CG$30=1,SUM(CG73:CG74),CG88*$E75)*CG$6","v":0},{"$f":"-IF(CH$30=1,SUM(CH73:CH74),CH88*$E75)*CH$6","v":0},{"$f":"-IF(CI$30=1,SUM(CI73:CI74),CI88*$E75)*CI$6","v":0},{"$f":"-IF(CJ$30=1,SUM(CJ73:CJ74),CJ88*$E75)*CJ$6","v":0},{"$f":"-IF(CK$30=1,SUM(CK73:CK74),CK88*$E75)*CK$6","v":0},{"$f":"-IF(CL$30=1,SUM(CL73:CL74),CL88*$E75)*CL$6","v":0},{"$f":"-IF(CM$30=1,SUM(CM73:CM74),CM88*$E75)*CM$6","v":0},{"$f":"-IF(CN$30=1,SUM(CN73:CN74),CN88*$E75)*CN$6","v":0},{"$f":"-IF(CO$30=1,SUM(CO73:CO74),CO88*$E75)*CO$6","v":0},{"$f":"-IF(CP$30=1,SUM(CP73:CP74),CP88*$E75)*CP$6","v":0},{"$f":"-IF(CQ$30=1,SUM(CQ73:CQ74),CQ88*$E75)*CQ$6","v":0},{"$f":"-IF(CR$30=1,SUM(CR73:CR74),CR88*$E75)*CR$6","v":0},{"$f":"-IF(CS$30=1,SUM(CS73:CS74),CS88*$E75)*CS$6","v":0},{"$f":"-IF(CT$30=1,SUM(CT73:CT74),CT88*$E75)*CT$6","v":0},{"$f":"-IF(CU$30=1,SUM(CU73:CU74),CU88*$E75)*CU$6","v":0},{"$f":"-IF(CV$30=1,SUM(CV73:CV74),CV88*$E75)*CV$6","v":0},{"$f":"-IF(CW$30=1,SUM(CW73:CW74),CW88*$E75)*CW$6","v":0},{"$f":"-IF(CX$30=1,SUM(CX73:CX74),CX88*$E75)*CX$6","v":0},{"$f":"-IF(CY$30=1,SUM(CY73:CY74),CY88*$E75)*CY$6","v":0},{"$f":"-IF(CZ$30=1,SUM(CZ73:CZ74),CZ88*$E75)*CZ$6","v":0},{"$f":"-IF(DA$30=1,SUM(DA73:DA74),DA88*$E75)*DA$6","v":0},{"$f":"-IF(DB$30=1,SUM(DB73:DB74),DB88*$E75)*DB$6","v":0},{"$f":"-IF(DC$30=1,SUM(DC73:DC74),DC88*$E75)*DC$6","v":0},{"$f":"-IF(DD$30=1,SUM(DD73:DD74),DD88*$E75)*DD$6","v":0},{"$f":"-IF(DE$30=1,SUM(DE73:DE74),DE88*$E75)*DE$6","v":0},{"$f":"-IF(DF$30=1,SUM(DF73:DF74),DF88*$E75)*DF$6","v":0},{"$f":"-IF(DG$30=1,SUM(DG73:DG74),DG88*$E75)*DG$6","v":0},{"$f":"-IF(DH$30=1,SUM(DH73:DH74),DH88*$E75)*DH$6","v":0},{"$f":"-IF(DI$30=1,SUM(DI73:DI74),DI88*$E75)*DI$6","v":0},{"$f":"-IF(DJ$30=1,SUM(DJ73:DJ74),DJ88*$E75)*DJ$6","v":0},{"$f":"-IF(DK$30=1,SUM(DK73:DK74),DK88*$E75)*DK$6","v":0},{"$f":"-IF(DL$30=1,SUM(DL73:DL74),DL88*$E75)*DL$6","v":0},{"$f":"-IF(DM$30=1,SUM(DM73:DM74),DM88*$E75)*DM$6","v":0},{"$f":"-IF(DN$30=1,SUM(DN73:DN74),DN88*$E75)*DN$6","v":0},{"$f":"-IF(DO$30=1,SUM(DO73:DO74),DO88*$E75)*DO$6","v":0},{"$f":"-IF(DP$30=1,SUM(DP73:DP74),DP88*$E75)*DP$6","v":0},{"$f":"-IF(DQ$30=1,SUM(DQ73:DQ74),DQ88*$E75)*DQ$6","v":0},{"$f":"-IF(DR$30=1,SUM(DR73:DR74),DR88*$E75)*DR$6","v":0},{"$f":"-IF(DS$30=1,SUM(DS73:DS74),DS88*$E75)*DS$6","v":0},{"$f":"-IF(DT$30=1,SUM(DT73:DT74),DT88*$E75)*DT$6","v":0},{"$f":"-IF(DU$30=1,SUM(DU73:DU74),DU88*$E75)*DU$6","v":0},{"$f":"-IF(DV$30=1,SUM(DV73:DV74),DV88*$E75)*DV$6","v":0},{"$f":"-IF(DW$30=1,SUM(DW73:DW74),DW88*$E75)*DW$6","v":0},{"$f":"-IF(DX$30=1,SUM(DX73:DX74),DX88*$E75)*DX$6","v":0},{"$f":"-IF(DY$30=1,SUM(DY73:DY74),DY88*$E75)*DY$6","v":0},{"$f":"-IF(DZ$30=1,SUM(DZ73:DZ74),DZ88*$E75)*DZ$6","v":0},{"$f":"-IF(EA$30=1,SUM(EA73:EA74),EA88*$E75)*EA$6","v":0},{"$f":"-IF(EB$30=1,SUM(EB73:EB74),EB88*$E75)*EB$6","v":0},{"$f":"-IF(EC$30=1,SUM(EC73:EC74),EC88*$E75)*EC$6","v":0},{"$f":"-IF(ED$30=1,SUM(ED73:ED74),ED88*$E75)*ED$6","v":0},{"$f":"-IF(EE$30=1,SUM(EE73:EE74),EE88*$E75)*EE$6","v":0},{"$f":"-IF(EF$30=1,SUM(EF73:EF74),EF88*$E75)*EF$6","v":0},{"$f":"-IF(EG$30=1,SUM(EG73:EG74),EG88*$E75)*EG$6","v":0},{"$f":"-IF(EH$30=1,SUM(EH73:EH74),EH88*$E75)*EH$6","v":0},{"$f":"-IF(EI$30=1,SUM(EI73:EI74),EI88*$E75)*EI$6","v":0},{"$f":"-IF(EJ$30=1,SUM(EJ73:EJ74),EJ88*$E75)*EJ$6","v":0},{"$f":"-IF(EK$30=1,SUM(EK73:EK74),EK88*$E75)*EK$6","v":0},{"$f":"-IF(EL$30=1,SUM(EL73:EL74),EL88*$E75)*EL$6","v":0},{"$f":"-IF(EM$30=1,SUM(EM73:EM74),EM88*$E75)*EM$6","v":0},{"$f":"-IF(EN$30=1,SUM(EN73:EN74),EN88*$E75)*EN$6","v":0},{"$f":"-IF(EO$30=1,SUM(EO73:EO74),EO88*$E75)*EO$6","v":0},{"$f":"-IF(EP$30=1,SUM(EP73:EP74),EP88*$E75)*EP$6","v":0},{"$f":"-IF(EQ$30=1,SUM(EQ73:EQ74),EQ88*$E75)*EQ$6","v":0},{"$f":"-IF(ER$30=1,SUM(ER73:ER74),ER88*$E75)*ER$6","v":0},{"$f":"-IF(ES$30=1,SUM(ES73:ES74),ES88*$E75)*ES$6","v":0},{"$f":"-IF(ET$30=1,SUM(ET73:ET74),ET88*$E75)*ET$6","v":0},{"$f":"-IF(EU$30=1,SUM(EU73:EU74),EU88*$E75)*EU$6","v":0},{"$f":"-IF(EV$30=1,SUM(EV73:EV74),EV88*$E75)*EV$6","v":0},{"$f":"-IF(EW$30=1,SUM(EW73:EW74),EW88*$E75)*EW$6","v":0},{"$f":"-IF(EX$30=1,SUM(EX73:EX74),EX88*$E75)*EX$6","v":0},{"$f":"-IF(EY$30=1,SUM(EY73:EY74),EY88*$E75)*EY$6","v":0},{"$f":"-IF(EZ$30=1,SUM(EZ73:EZ74),EZ88*$E75)*EZ$6","v":0},{"$f":"-IF(FA$30=1,SUM(FA73:FA74),FA88*$E75)*FA$6","v":0},{"$f":"-IF(FB$30=1,SUM(FB73:FB74),FB88*$E75)*FB$6","v":0},{"$f":"-IF(FC$30=1,SUM(FC73:FC74),FC88*$E75)*FC$6","v":0},{"$f":"-IF(FD$30=1,SUM(FD73:FD74),FD88*$E75)*FD$6","v":0},{"$f":"-IF(FE$30=1,SUM(FE73:FE74),FE88*$E75)*FE$6","v":0},{"$f":"-IF(FF$30=1,SUM(FF73:FF74),FF88*$E75)*FF$6","v":0},{"$f":"-IF(FG$30=1,SUM(FG73:FG74),FG88*$E75)*FG$6","v":0},{"$f":"-IF(FH$30=1,SUM(FH73:FH74),FH88*$E75)*FH$6","v":0},{"$f":"-IF(FI$30=1,SUM(FI73:FI74),FI88*$E75)*FI$6","v":0},{"$f":"-IF(FJ$30=1,SUM(FJ73:FJ74),FJ88*$E75)*FJ$6","v":0},{"$f":"-IF(FK$30=1,SUM(FK73:FK74),FK88*$E75)*FK$6","v":0},{"$f":"-IF(FL$30=1,SUM(FL73:FL74),FL88*$E75)*FL$6","v":0},{"$f":"-IF(FM$30=1,SUM(FM73:FM74),FM88*$E75)*FM$6","v":0},{"$f":"-IF(FN$30=1,SUM(FN73:FN74),FN88*$E75)*FN$6","v":0},{"$f":"-IF(FO$30=1,SUM(FO73:FO74),FO88*$E75)*FO$6","v":0},{"$f":"-IF(FP$30=1,SUM(FP73:FP74),FP88*$E75)*FP$6","v":0},{"$f":"-IF(FQ$30=1,SUM(FQ73:FQ74),FQ88*$E75)*FQ$6","v":0},{"$f":"-IF(FR$30=1,SUM(FR73:FR74),FR88*$E75)*FR$6","v":0},{"$f":"-IF(FS$30=1,SUM(FS73:FS74),FS88*$E75)*FS$6","v":0}]
[null,null,"Balance c/f","USD '000",null,null,null,null,{"$f":"SUM(I73:I75)","v":0},{"$f":"SUM(J73:J75)","v":0},{"$f":"SUM(K73:K75)","v":0},{"$f":"SUM(L73:L75)","v":0},{"$f":"SUM(M73:M75)","v":0},{"$f":"SUM(N73:N75)","v":0},{"$f":"SUM(O73:O75)","v":0},{"$f":"SUM(P73:P75)","v":0},{"$f":"SUM(Q73:Q75)","v":0},{"$f":"SUM(R73:R75)","v":0},{"$f":"SUM(S73:S75)","v":0},{"$f":"SUM(T73:T75)","v":0},{"$f":"SUM(U73:U75)","v":0},{"$f":"SUM(V73:V75)","v":0},{"$f":"SUM(W73:W75)","v":0},{"$f":"SUM(X73:X75)","v":0},{"$f":"SUM(Y73:Y75)","v":0},{"$f":"SUM(Z73:Z75)","v":0},{"$f":"SUM(AA73:AA75)","v":0},{"$f":"SUM(AB73:AB75)","v":0},{"$f":"SUM(AC73:AC75)","v":0},{"$f":"SUM(AD73:AD75)","v":0},{"$f":"SUM(AE73:AE75)","v":0},{"$f":"SUM(AF73:AF75)","v":0},{"$f":"SUM(AG73:AG75)","v":0},{"$f":"SUM(AH73:AH75)","v":0},{"$f":"SUM(AI73:AI75)","v":0},{"$f":"SUM(AJ73:AJ75)","v":0},{"$f":"SUM(AK73:AK75)","v":0},{"$f":"SUM(AL73:AL75)","v":0},{"$f":"SUM(AM73:AM75)","v":0},{"$f":"SUM(AN73:AN75)","v":0},{"$f":"SUM(AO73:AO75)","v":0},{"$f":"SUM(AP73:AP75)","v":0},{"$f":"SUM(AQ73:AQ75)","v":0},{"$f":"SUM(AR73:AR75)","v":0},{"$f":"SUM(AS73:AS75)","v":0},{"$f":"SUM(AT73:AT75)","v":0},{"$f":"SUM(AU73:AU75)","v":0},{"$f":"SUM(AV73:AV75)","v":0},{"$f":"SUM(AW73:AW75)","v":0},{"$f":"SUM(AX73:AX75)","v":0},{"$f":"SUM(AY73:AY75)","v":0},{"$f":"SUM(AZ73:AZ75)","v":0},{"$f":"SUM(BA73:BA75)","v":0},{"$f":"SUM(BB73:BB75)","v":0},{"$f":"SUM(BC73:BC75)","v":0},{"$f":"SUM(BD73:BD75)","v":0},{"$f":"SUM(BE73:BE75)","v":0},{"$f":"SUM(BF73:BF75)","v":0},{"$f":"SUM(BG73:BG75)","v":0},{"$f":"SUM(BH73:BH75)","v":0},{"$f":"SUM(BI73:BI75)","v":0},{"$f":"SUM(BJ73:BJ75)","v":0},{"$f":"SUM(BK73:BK75)","v":0},{"$f":"SUM(BL73:BL75)","v":0},{"$f":"SUM(BM73:BM75)","v":0},{"$f":"SUM(BN73:BN75)","v":0},{"$f":"SUM(BO73:BO75)","v":0},{"$f":"SUM(BP73:BP75)","v":0},{"$f":"SUM(BQ73:BQ75)","v":0},{"$f":"SUM(BR73:BR75)","v":0},{"$f":"SUM(BS73:BS75)","v":0},{"$f":"SUM(BT73:BT75)","v":0},{"$f":"SUM(BU73:BU75)","v":0},{"$f":"SUM(BV73:BV75)","v":0},{"$f":"SUM(BW73:BW75)","v":0},{"$f":"SUM(BX73:BX75)","v":0},{"$f":"SUM(BY73:BY75)","v":0},{"$f":"SUM(BZ73:BZ75)","v":0},{"$f":"SUM(CA73:CA75)","v":0},{"$f":"SUM(CB73:CB75)","v":0},{"$f":"SUM(CC73:CC75)","v":0},{"$f":"SUM(CD73:CD75)","v":0},{"$f":"SUM(CE73:CE75)","v":0},{"$f":"SUM(CF73:CF75)","v":0},{"$f":"SUM(CG73:CG75)","v":0},{"$f":"SUM(CH73:CH75)","v":0},{"$f":"SUM(CI73:CI75)","v":0},{"$f":"SUM(CJ73:CJ75)","v":0},{"$f":"SUM(CK73:CK75)","v":0},{"$f":"SUM(CL73:CL75)","v":0},{"$f":"SUM(CM73:CM75)","v":0},{"$f":"SUM(CN73:CN75)","v":0},{"$f":"SUM(CO73:CO75)","v":0},{"$f":"SUM(CP73:CP75)","v":0},{"$f":"SUM(CQ73:CQ75)","v":0},{"$f":"SUM(CR73:CR75)","v":0},{"$f":"SUM(CS73:CS75)","v":0},{"$f":"SUM(CT73:CT75)","v":0},{"$f":"SUM(CU73:CU75)","v":0},{"$f":"SUM(CV73:CV75)","v":0},{"$f":"SUM(CW73:CW75)","v":0},{"$f":"SUM(CX73:CX75)","v":0},{"$f":"SUM(CY73:CY75)","v":0},{"$f":"SUM(CZ73:CZ75)","v":0},{"$f":"SUM(DA73:DA75)","v":0},{"$f":"SUM(DB73:DB75)","v":0},{"$f":"SUM(DC73:DC75)","v":0},{"$f":"SUM(DD73:DD75)","v":0},{"$f":"SUM(DE73:DE75)","v":0},{"$f":"SUM(DF73:DF75)","v":0},{"$f":"SUM(DG73:DG75)","v":0},{"$f":"SUM(DH73:DH75)","v":0},{"$f":"SUM(DI73:DI75)","v":0},{"$f":"SUM(DJ73:DJ75)","v":0},{"$f":"SUM(DK73:DK75)","v":0},{"$f":"SUM(DL73:DL75)","v":0},{"$f":"SUM(DM73:DM75)","v":0},{"$f":"SUM(DN73:DN75)","v":0},{"$f":"SUM(DO73:DO75)","v":0},{"$f":"SUM(DP73:DP75)","v":0},{"$f":"SUM(DQ73:DQ75)","v":0},{"$f":"SUM(DR73:DR75)","v":0},{"$f":"SUM(DS73:DS75)","v":0},{"$f":"SUM(DT73:DT75)","v":0},{"$f":"SUM(DU73:DU75)","v":0},{"$f":"SUM(DV73:DV75)","v":0},{"$f":"SUM(DW73:DW75)","v":0},{"$f":"SUM(DX73:DX75)","v":0},{"$f":"SUM(DY73:DY75)","v":0},{"$f":"SUM(DZ73:DZ75)","v":0},{"$f":"SUM(EA73:EA75)","v":0},{"$f":"SUM(EB73:EB75)","v":0},{"$f":"SUM(EC73:EC75)","v":0},{"$f":"SUM(ED73:ED75)","v":0},{"$f":"SUM(EE73:EE75)","v":0},{"$f":"SUM(EF73:EF75)","v":0},{"$f":"SUM(EG73:EG75)","v":0},{"$f":"SUM(EH73:EH75)","v":0},{"$f":"SUM(EI73:EI75)","v":0},{"$f":"SUM(EJ73:EJ75)","v":0},{"$f":"SUM(EK73:EK75)","v":0},{"$f":"SUM(EL73:EL75)","v":0},{"$f":"SUM(EM73:EM75)","v":0},{"$f":"SUM(EN73:EN75)","v":0},{"$f":"SUM(EO73:EO75)","v":0},{"$f":"SUM(EP73:EP75)","v":0},{"$f":"SUM(EQ73:EQ75)","v":0},{"$f":"SUM(ER73:ER75)","v":0},{"$f":"SUM(ES73:ES75)","v":0},{"$f":"SUM(ET73:ET75)","v":0},{"$f":"SUM(EU73:EU75)","v":0},{"$f":"SUM(EV73:EV75)","v":0},{"$f":"SUM(EW73:EW75)","v":0},{"$f":"SUM(EX73:EX75)","v":0},{"$f":"SUM(EY73:EY75)","v":0},{"$f":"SUM(EZ73:EZ75)","v":0},{"$f":"SUM(FA73:FA75)","v":0},{"$f":"SUM(FB73:FB75)","v":0},{"$f":"SUM(FC73:FC75)","v":0},{"$f":"SUM(FD73:FD75)","v":0},{"$f":"SUM(FE73:FE75)","v":0},{"$f":"SUM(FF73:FF75)","v":0},{"$f":"SUM(FG73:FG75)","v":0},{"$f":"SUM(FH73:FH75)","v":0},{"$f":"SUM(FI73:FI75)","v":0},{"$f":"SUM(FJ73:FJ75)","v":0},{"$f":"SUM(FK73:FK75)","v":0},{"$f":"SUM(FL73:FL75)","v":0},{"$f":"SUM(FM73:FM75)","v":0},{"$f":"SUM(FN73:FN75)","v":0},{"$f":"SUM(FO73:FO75)","v":0},{"$f":"SUM(FP73:FP75)","v":0},{"$f":"SUM(FQ73:FQ75)","v":0},{"$f":"SUM(FR73:FR75)","v":0},{"$f":"SUM(FS73:FS75)","v":0}]
[]
[null,null,"Additions"]
[null,null,"Construction","USD '000",null,null,null,{"$f":"SUM(I79:FT79)","v":0},{"$f":"INDEX(I$19:I$21,$B71)","v":0},{"$f":"INDEX(J$19:J$21,$B71)","v":0},{"$f":"INDEX(K$19:K$21,$B71)","v":0},{"$f":"INDEX(L$19:L$21,$B71)","v":0},{"$f":"INDEX(M$19:M$21,$B71)","v":0},{"$f":"INDEX(N$19:N$21,$B71)","v":0},{"$f":"INDEX(O$19:O$21,$B71)","v":0},{"$f":"INDEX(P$19:P$21,$B71)","v":0},{"$f":"INDEX(Q$19:Q$21,$B71)","v":0},{"$f":"INDEX(R$19:R$21,$B71)","v":0},{"$f":"INDEX(S$19:S$21,$B71)","v":0},{"$f":"INDEX(T$19:T$21,$B71)","v":0},{"$f":"INDEX(U$19:U$21,$B71)","v":0},{"$f":"INDEX(V$19:V$21,$B71)","v":0},{"$f":"INDEX(W$19:W$21,$B71)","v":0},{"$f":"INDEX(X$19:X$21,$B71)","v":0},{"$f":"INDEX(Y$19:Y$21,$B71)","v":0},{"$f":"INDEX(Z$19:Z$21,$B71)","v":0},{"$f":"INDEX(AA$19:AA$21,$B71)","v":0},{"$f":"INDEX(AB$19:AB$21,$B71)","v":0},{"$f":"INDEX(AC$19:AC$21,$B71)","v":0},{"$f":"INDEX(AD$19:AD$21,$B71)","v":0},{"$f":"INDEX(AE$19:AE$21,$B71)","v":0},{"$f":"INDEX(AF$19:AF$21,$B71)","v":0},{"$f":"INDEX(AG$19:AG$21,$B71)","v":0},{"$f":"INDEX(AH$19:AH$21,$B71)","v":0},{"$f":"INDEX(AI$19:AI$21,$B71)","v":0},{"$f":"INDEX(AJ$19:AJ$21,$B71)","v":0},{"$f":"INDEX(AK$19:AK$21,$B71)","v":0},{"$f":"INDEX(AL$19:AL$21,$B71)","v":0},{"$f":"INDEX(AM$19:AM$21,$B71)","v":0},{"$f":"INDEX(AN$19:AN$21,$B71)","v":0},{"$f":"INDEX(AO$19:AO$21,$B71)","v":0},{"$f":"INDEX(AP$19:AP$21,$B71)","v":0},{"$f":"INDEX(AQ$19:AQ$21,$B71)","v":0},{"$f":"INDEX(AR$19:AR$21,$B71)","v":0},{"$f":"INDEX(AS$19:AS$21,$B71)","v":0},{"$f":"INDEX(AT$19:AT$21,$B71)","v":0},{"$f":"INDEX(AU$19:AU$21,$B71)","v":0},{"$f":"INDEX(AV$19:AV$21,$B71)","v":0},{"$f":"INDEX(AW$19:AW$21,$B71)","v":0},{"$f":"INDEX(AX$19:AX$21,$B71)","v":0},{"$f":"INDEX(AY$19:AY$21,$B71)","v":0},{"$f":"INDEX(AZ$19:AZ$21,$B71)","v":0},{"$f":"INDEX(BA$19:BA$21,$B71)","v":0},{"$f":"INDEX(BB$19:BB$21,$B71)","v":0},{"$f":"INDEX(BC$19:BC$21,$B71)","v":0},{"$f":"INDEX(BD$19:BD$21,$B71)","v":0},{"$f":"INDEX(BE$19:BE$21,$B71)","v":0},{"$f":"INDEX(BF$19:BF$21,$B71)","v":0},{"$f":"INDEX(BG$19:BG$21,$B71)","v":0},{"$f":"INDEX(BH$19:BH$21,$B71)","v":0},{"$f":"INDEX(BI$19:BI$21,$B71)","v":0},{"$f":"INDEX(BJ$19:BJ$21,$B71)","v":0},{"$f":"INDEX(BK$19:BK$21,$B71)","v":0},{"$f":"INDEX(BL$19:BL$21,$B71)","v":0},{"$f":"INDEX(BM$19:BM$21,$B71)","v":0},{"$f":"INDEX(BN$19:BN$21,$B71)","v":0},{"$f":"INDEX(BO$19:BO$21,$B71)","v":0},{"$f":"INDEX(BP$19:BP$21,$B71)","v":0},{"$f":"INDEX(BQ$19:BQ$21,$B71)","v":0},{"$f":"INDEX(BR$19:BR$21,$B71)","v":0},{"$f":"INDEX(BS$19:BS$21,$B71)","v":0},{"$f":"INDEX(BT$19:BT$21,$B71)","v":0},{"$f":"INDEX(BU$19:BU$21,$B71)","v":0},{"$f":"INDEX(BV$19:BV$21,$B71)","v":0},{"$f":"INDEX(BW$19:BW$21,$B71)","v":0},{"$f":"INDEX(BX$19:BX$21,$B71)","v":0},{"$f":"INDEX(BY$19:BY$21,$B71)","v":0},{"$f":"INDEX(BZ$19:BZ$21,$B71)","v":0},{"$f":"INDEX(CA$19:CA$21,$B71)","v":0},{"$f":"INDEX(CB$19:CB$21,$B71)","v":0},{"$f":"INDEX(CC$19:CC$21,$B71)","v":0},{"$f":"INDEX(CD$19:CD$21,$B71)","v":0},{"$f":"INDEX(CE$19:CE$21,$B71)","v":0},{"$f":"INDEX(CF$19:CF$21,$B71)","v":0},{"$f":"INDEX(CG$19:CG$21,$B71)","v":0},{"$f":"INDEX(CH$19:CH$21,$B71)","v":0},{"$f":"INDEX(CI$19:CI$21,$B71)","v":0},{"$f":"INDEX(CJ$19:CJ$21,$B71)","v":0},{"$f":"INDEX(CK$19:CK$21,$B71)","v":0},{"$f":"INDEX(CL$19:CL$21,$B71)","v":0},{"$f":"INDEX(CM$19:CM$21,$B71)","v":0},{"$f":"INDEX(CN$19:CN$21,$B71)","v":0},{"$f":"INDEX(CO$19:CO$21,$B71)","v":0},{"$f":"INDEX(CP$19:CP$21,$B71)","v":0},{"$f":"INDEX(CQ$19:CQ$21,$B71)","v":0},{"$f":"INDEX(CR$19:CR$21,$B71)","v":0},{"$f":"INDEX(CS$19:CS$21,$B71)","v":0},{"$f":"INDEX(CT$19:CT$21,$B71)","v":0},{"$f":"INDEX(CU$19:CU$21,$B71)","v":0},{"$f":"INDEX(CV$19:CV$21,$B71)","v":0},{"$f":"INDEX(CW$19:CW$21,$B71)","v":0},{"$f":"INDEX(CX$19:CX$21,$B71)","v":0},{"$f":"INDEX(CY$19:CY$21,$B71)","v":0},{"$f":"INDEX(CZ$19:CZ$21,$B71)","v":0},{"$f":"INDEX(DA$19:DA$21,$B71)","v":0},{"$f":"INDEX(DB$19:DB$21,$B71)","v":0},{"$f":"INDEX(DC$19:DC$21,$B71)","v":0},{"$f":"INDEX(DD$19:DD$21,$B71)","v":0},{"$f":"INDEX(DE$19:DE$21,$B71)","v":0},{"$f":"INDEX(DF$19:DF$21,$B71)","v":0},{"$f":"INDEX(DG$19:DG$21,$B71)","v":0},{"$f":"INDEX(DH$19:DH$21,$B71)","v":0},{"$f":"INDEX(DI$19:DI$21,$B71)","v":0},{"$f":"INDEX(DJ$19:DJ$21,$B71)","v":0},{"$f":"INDEX(DK$19:DK$21,$B71)","v":0},{"$f":"INDEX(DL$19:DL$21,$B71)","v":0},{"$f":"INDEX(DM$19:DM$21,$B71)","v":0},{"$f":"INDEX(DN$19:DN$21,$B71)","v":0},{"$f":"INDEX(DO$19:DO$21,$B71)","v":0},{"$f":"INDEX(DP$19:DP$21,$B71)","v":0},{"$f":"INDEX(DQ$19:DQ$21,$B71)","v":0},{"$f":"INDEX(DR$19:DR$21,$B71)","v":0},{"$f":"INDEX(DS$19:DS$21,$B71)","v":0},{"$f":"INDEX(DT$19:DT$21,$B71)","v":0},{"$f":"INDEX(DU$19:DU$21,$B71)","v":0},{"$f":"INDEX(DV$19:DV$21,$B71)","v":0},{"$f":"INDEX(DW$19:DW$21,$B71)","v":0},{"$f":"INDEX(DX$19:DX$21,$B71)","v":0},{"$f":"INDEX(DY$19:DY$21,$B71)","v":0},{"$f":"INDEX(DZ$19:DZ$21,$B71)","v":0},{"$f":"INDEX(EA$19:EA$21,$B71)","v":0},{"$f":"INDEX(EB$19:EB$21,$B71)","v":0},{"$f":"INDEX(EC$19:EC$21,$B71)","v":0},{"$f":"INDEX(ED$19:ED$21,$B71)","v":0},{"$f":"INDEX(EE$19:EE$21,$B71)","v":0},{"$f":"INDEX(EF$19:EF$21,$B71)","v":0},{"$f":"INDEX(EG$19:EG$21,$B71)","v":0},{"$f":"INDEX(EH$19:EH$21,$B71)","v":0},{"$f":"INDEX(EI$19:EI$21,$B71)","v":0},{"$f":"INDEX(EJ$19:EJ$21,$B71)","v":0},{"$f":"INDEX(EK$19:EK$21,$B71)","v":0},{"$f":"INDEX(EL$19:EL$21,$B71)","v":0},{"$f":"INDEX(EM$19:EM$21,$B71)","v":0},{"$f":"INDEX(EN$19:EN$21,$B71)","v":0},{"$f":"INDEX(EO$19:EO$21,$B71)","v":0},{"$f":"INDEX(EP$19:EP$21,$B71)","v":0},{"$f":"INDEX(EQ$19:EQ$21,$B71)","v":0},{"$f":"INDEX(ER$19:ER$21,$B71)","v":0},{"$f":"INDEX(ES$19:ES$21,$B71)","v":0},{"$f":"INDEX(ET$19:ET$21,$B71)","v":0},{"$f":"INDEX(EU$19:EU$21,$B71)","v":0},{"$f":"INDEX(EV$19:EV$21,$B71)","v":0},{"$f":"INDEX(EW$19:EW$21,$B71)","v":0},{"$f":"INDEX(EX$19:EX$21,$B71)","v":0},{"$f":"INDEX(EY$19:EY$21,$B71)","v":0},{"$f":"INDEX(EZ$19:EZ$21,$B71)","v":0},{"$f":"INDEX(FA$19:FA$21,$B71)","v":0},{"$f":"INDEX(FB$19:FB$21,$B71)","v":0},{"$f":"INDEX(FC$19:FC$21,$B71)","v":0},{"$f":"INDEX(FD$19:FD$21,$B71)","v":0},{"$f":"INDEX(FE$19:FE$21,$B71)","v":0},{"$f":"INDEX(FF$19:FF$21,$B71)","v":0},{"$f":"INDEX(FG$19:FG$21,$B71)","v":0},{"$f":"INDEX(FH$19:FH$21,$B71)","v":0},{"$f":"INDEX(FI$19:FI$21,$B71)","v":0},{"$f":"INDEX(FJ$19:FJ$21,$B71)","v":0},{"$f":"INDEX(FK$19:FK$21,$B71)","v":0},{"$f":"INDEX(FL$19:FL$21,$B71)","v":0},{"$f":"INDEX(FM$19:FM$21,$B71)","v":0},{"$f":"INDEX(FN$19:FN$21,$B71)","v":0},{"$f":"INDEX(FO$19:FO$21,$B71)","v":0},{"$f":"INDEX(FP$19:FP$21,$B71)","v":0},{"$f":"INDEX(FQ$19:FQ$21,$B71)","v":0},{"$f":"INDEX(FR$19:FR$21,$B71)","v":0},{"$f":"INDEX(FS$19:FS$21,$B71)","v":0}]
[null,null,"Operations","USD '000",null,null,null,0,{"$f":"INDEX(I$25:I$27,$B71)","v":0},{"$f":"INDEX(J$25:J$27,$B71)","v":0},{"$f":"INDEX(K$25:K$27,$B71)","v":0},{"$f":"INDEX(L$25:L$27,$B71)","v":0},{"$f":"INDEX(M$25:M$27,$B71)","v":0},{"$f":"INDEX(N$25:N$27,$B71)","v":0},{"$f":"INDEX(O$25:O$27,$B71)","v":0},{"$f":"INDEX(P$25:P$27,$B71)","v":0},{"$f":"INDEX(Q$25:Q$27,$B71)","v":0},{"$f":"INDEX(R$25:R$27,$B71)","v":0},{"$f":"INDEX(S$25:S$27,$B71)","v":0},{"$f":"INDEX(T$25:T$27,$B71)","v":0},{"$f":"INDEX(U$25:U$27,$B71)","v":0},{"$f":"INDEX(V$25:V$27,$B71)","v":0},{"$f":"INDEX(W$25:W$27,$B71)","v":0},{"$f":"INDEX(X$25:X$27,$B71)","v":0},{"$f":"INDEX(Y$25:Y$27,$B71)","v":0},{"$f":"INDEX(Z$25:Z$27,$B71)","v":0},{"$f":"INDEX(AA$25:AA$27,$B71)","v":0},{"$f":"INDEX(AB$25:AB$27,$B71)","v":0},{"$f":"INDEX(AC$25:AC$27,$B71)","v":0},{"$f":"INDEX(AD$25:AD$27,$B71)","v":0},{"$f":"INDEX(AE$25:AE$27,$B71)","v":0},{"$f":"INDEX(AF$25:AF$27,$B71)","v":0},{"$f":"INDEX(AG$25:AG$27,$B71)","v":0},{"$f":"INDEX(AH$25:AH$27,$B71)","v":0},{"$f":"INDEX(AI$25:AI$27,$B71)","v":0},{"$f":"INDEX(AJ$25:AJ$27,$B71)","v":0},{"$f":"INDEX(AK$25:AK$27,$B71)","v":0},{"$f":"INDEX(AL$25:AL$27,$B71)","v":0},{"$f":"INDEX(AM$25:AM$27,$B71)","v":0},{"$f":"INDEX(AN$25:AN$27,$B71)","v":0},{"$f":"INDEX(AO$25:AO$27,$B71)","v":0},{"$f":"INDEX(AP$25:AP$27,$B71)","v":0},{"$f":"INDEX(AQ$25:AQ$27,$B71)","v":0},{"$f":"INDEX(AR$25:AR$27,$B71)","v":0},{"$f":"INDEX(AS$25:AS$27,$B71)","v":0},{"$f":"INDEX(AT$25:AT$27,$B71)","v":0},{"$f":"INDEX(AU$25:AU$27,$B71)","v":0},{"$f":"INDEX(AV$25:AV$27,$B71)","v":0},{"$f":"INDEX(AW$25:AW$27,$B71)","v":0},{"$f":"INDEX(AX$25:AX$27,$B71)","v":0},{"$f":"INDEX(AY$25:AY$27,$B71)","v":0},{"$f":"INDEX(AZ$25:AZ$27,$B71)","v":0},{"$f":"INDEX(BA$25:BA$27,$B71)","v":0},{"$f":"INDEX(BB$25:BB$27,$B71)","v":0},{"$f":"INDEX(BC$25:BC$27,$B71)","v":0},{"$f":"INDEX(BD$25:BD$27,$B71)","v":0},{"$f":"INDEX(BE$25:BE$27,$B71)","v":0},{"$f":"INDEX(BF$25:BF$27,$B71)","v":0},{"$f":"INDEX(BG$25:BG$27,$B71)","v":0},{"$f":"INDEX(BH$25:BH$27,$B71)","v":0},{"$f":"INDEX(BI$25:BI$27,$B71)","v":0},{"$f":"INDEX(BJ$25:BJ$27,$B71)","v":0},{"$f":"INDEX(BK$25:BK$27,$B71)","v":0},{"$f":"INDEX(BL$25:BL$27,$B71)","v":0},{"$f":"INDEX(BM$25:BM$27,$B71)","v":0},{"$f":"INDEX(BN$25:BN$27,$B71)","v":0},{"$f":"INDEX(BO$25:BO$27,$B71)","v":0},{"$f":"INDEX(BP$25:BP$27,$B71)","v":0},{"$f":"INDEX(BQ$25:BQ$27,$B71)","v":0},{"$f":"INDEX(BR$25:BR$27,$B71)","v":0},{"$f":"INDEX(BS$25:BS$27,$B71)","v":0},{"$f":"INDEX(BT$25:BT$27,$B71)","v":0},{"$f":"INDEX(BU$25:BU$27,$B71)","v":0},{"$f":"INDEX(BV$25:BV$27,$B71)","v":0},{"$f":"INDEX(BW$25:BW$27,$B71)","v":0},{"$f":"INDEX(BX$25:BX$27,$B71)","v":0},{"$f":"INDEX(BY$25:BY$27,$B71)","v":0},{"$f":"INDEX(BZ$25:BZ$27,$B71)","v":0},{"$f":"INDEX(CA$25:CA$27,$B71)","v":0},{"$f":"INDEX(CB$25:CB$27,$B71)","v":0},{"$f":"INDEX(CC$25:CC$27,$B71)","v":0},{"$f":"INDEX(CD$25:CD$27,$B71)","v":0},{"$f":"INDEX(CE$25:CE$27,$B71)","v":0},{"$f":"INDEX(CF$25:CF$27,$B71)","v":0},{"$f":"INDEX(CG$25:CG$27,$B71)","v":0},{"$f":"INDEX(CH$25:CH$27,$B71)","v":0},{"$f":"INDEX(CI$25:CI$27,$B71)","v":0},{"$f":"INDEX(CJ$25:CJ$27,$B71)","v":0},{"$f":"INDEX(CK$25:CK$27,$B71)","v":0},{"$f":"INDEX(CL$25:CL$27,$B71)","v":0},{"$f":"INDEX(CM$25:CM$27,$B71)","v":0},{"$f":"INDEX(CN$25:CN$27,$B71)","v":0},{"$f":"INDEX(CO$25:CO$27,$B71)","v":0},{"$f":"INDEX(CP$25:CP$27,$B71)","v":0},{"$f":"INDEX(CQ$25:CQ$27,$B71)","v":0},{"$f":"INDEX(CR$25:CR$27,$B71)","v":0},{"$f":"INDEX(CS$25:CS$27,$B71)","v":0},{"$f":"INDEX(CT$25:CT$27,$B71)","v":0},{"$f":"INDEX(CU$25:CU$27,$B71)","v":0},{"$f":"INDEX(CV$25:CV$27,$B71)","v":0},{"$f":"INDEX(CW$25:CW$27,$B71)","v":0},{"$f":"INDEX(CX$25:CX$27,$B71)","v":0},{"$f":"INDEX(CY$25:CY$27,$B71)","v":0},{"$f":"INDEX(CZ$25:CZ$27,$B71)","v":0},{"$f":"INDEX(DA$25:DA$27,$B71)","v":0},{"$f":"INDEX(DB$25:DB$27,$B71)","v":0},{"$f":"INDEX(DC$25:DC$27,$B71)","v":0},{"$f":"INDEX(DD$25:DD$27,$B71)","v":0},{"$f":"INDEX(DE$25:DE$27,$B71)","v":0},{"$f":"INDEX(DF$25:DF$27,$B71)","v":0},{"$f":"INDEX(DG$25:DG$27,$B71)","v":0},{"$f":"INDEX(DH$25:DH$27,$B71)","v":0},{"$f":"INDEX(DI$25:DI$27,$B71)","v":0},{"$f":"INDEX(DJ$25:DJ$27,$B71)","v":0},{"$f":"INDEX(DK$25:DK$27,$B71)","v":0},{"$f":"INDEX(DL$25:DL$27,$B71)","v":0},{"$f":"INDEX(DM$25:DM$27,$B71)","v":0},{"$f":"INDEX(DN$25:DN$27,$B71)","v":0},{"$f":"INDEX(DO$25:DO$27,$B71)","v":0},{"$f":"INDEX(DP$25:DP$27,$B71)","v":0},{"$f":"INDEX(DQ$25:DQ$27,$B71)","v":0},{"$f":"INDEX(DR$25:DR$27,$B71)","v":0},{"$f":"INDEX(DS$25:DS$27,$B71)","v":0},{"$f":"INDEX(DT$25:DT$27,$B71)","v":0},{"$f":"INDEX(DU$25:DU$27,$B71)","v":0},{"$f":"INDEX(DV$25:DV$27,$B71)","v":0},{"$f":"INDEX(DW$25:DW$27,$B71)","v":0},{"$f":"INDEX(DX$25:DX$27,$B71)","v":0},{"$f":"INDEX(DY$25:DY$27,$B71)","v":0},{"$f":"INDEX(DZ$25:DZ$27,$B71)","v":0},{"$f":"INDEX(EA$25:EA$27,$B71)","v":0},{"$f":"INDEX(EB$25:EB$27,$B71)","v":0},{"$f":"INDEX(EC$25:EC$27,$B71)","v":0},{"$f":"INDEX(ED$25:ED$27,$B71)","v":0},{"$f":"INDEX(EE$25:EE$27,$B71)","v":0},{"$f":"INDEX(EF$25:EF$27,$B71)","v":0},{"$f":"INDEX(EG$25:EG$27,$B71)","v":0},{"$f":"INDEX(EH$25:EH$27,$B71)","v":0},{"$f":"INDEX(EI$25:EI$27,$B71)","v":0},{"$f":"INDEX(EJ$25:EJ$27,$B71)","v":0},{"$f":"INDEX(EK$25:EK$27,$B71)","v":0},{"$f":"INDEX(EL$25:EL$27,$B71)","v":0},{"$f":"INDEX(EM$25:EM$27,$B71)","v":0},{"$f":"INDEX(EN$25:EN$27,$B71)","v":0},{"$f":"INDEX(EO$25:EO$27,$B71)","v":0},{"$f":"INDEX(EP$25:EP$27,$B71)","v":0},{"$f":"INDEX(EQ$25:EQ$27,$B71)","v":0},{"$f":"INDEX(ER$25:ER$27,$B71)","v":0},{"$f":"INDEX(ES$25:ES$27,$B71)","v":0},{"$f":"INDEX(ET$25:ET$27,$B71)","v":0},{"$f":"INDEX(EU$25:EU$27,$B71)","v":0},{"$f":"INDEX(EV$25:EV$27,$B71)","v":0},{"$f":"INDEX(EW$25:EW$27,$B71)","v":0},{"$f":"INDEX(EX$25:EX$27,$B71)","v":0},{"$f":"INDEX(EY$25:EY$27,$B71)","v":0},{"$f":"INDEX(EZ$25:EZ$27,$B71)","v":0},{"$f":"INDEX(FA$25:FA$27,$B71)","v":0},{"$f":"INDEX(FB$25:FB$27,$B71)","v":0},{"$f":"INDEX(FC$25:FC$27,$B71)","v":0},{"$f":"INDEX(FD$25:FD$27,$B71)","v":0},{"$f":"INDEX(FE$25:FE$27,$B71)","v":0},{"$f":"INDEX(FF$25:FF$27,$B71)","v":0},{"$f":"INDEX(FG$25:FG$27,$B71)","v":0},{"$f":"INDEX(FH$25:FH$27,$B71)","v":0},{"$f":"INDEX(FI$25:FI$27,$B71)","v":0},{"$f":"INDEX(FJ$25:FJ$27,$B71)","v":0},{"$f":"INDEX(FK$25:FK$27,$B71)","v":0},{"$f":"INDEX(FL$25:FL$27,$B71)","v":0},{"$f":"INDEX(FM$25:FM$27,$B71)","v":0},{"$f":"INDEX(FN$25:FN$27,$B71)","v":0},{"$f":"INDEX(FO$25:FO$27,$B71)","v":0},{"$f":"INDEX(FP$25:FP$27,$B71)","v":0},{"$f":"INDEX(FQ$25:FQ$27,$B71)","v":0},{"$f":"INDEX(FR$25:FR$27,$B71)","v":0},{"$f":"INDEX(FS$25:FS$27,$B71)","v":0}]
[null,null,"Entering depreciation base","USD '000",null,null,{"$f":"SUM(I81:FT81)","v":0},null,{"$f":"IF(I$3=Con_end,SUM($I79:I79),0)+I80","v":0},{"$f":"IF(J$3=Con_end,SUM($I79:J79),0)+J80","v":0},{"$f":"IF(K$3=Con_end,SUM($I79:K79),0)+K80","v":0},{"$f":"IF(L$3=Con_end,SUM($I79:L79),0)+L80","v":0},{"$f":"IF(M$3=Con_end,SUM($I79:M79),0)+M80","v":0},{"$f":"IF(N$3=Con_end,SUM($I79:N79),0)+N80","v":0},{"$f":"IF(O$3=Con_end,SUM($I79:O79),0)+O80","v":0},{"$f":"IF(P$3=Con_end,SUM($I79:P79),0)+P80","v":0},{"$f":"IF(Q$3=Con_end,SUM($I79:Q79),0)+Q80","v":0},{"$f":"IF(R$3=Con_end,SUM($I79:R79),0)+R80","v":0},{"$f":"IF(S$3=Con_end,SUM($I79:S79),0)+S80","v":0},{"$f":"IF(T$3=Con_end,SUM($I79:T79),0)+T80","v":0},{"$f":"IF(U$3=Con_end,SUM($I79:U79),0)+U80","v":0},{"$f":"IF(V$3=Con_end,SUM($I79:V79),0)+V80","v":0},{"$f":"IF(W$3=Con_end,SUM($I79:W79),0)+W80","v":0},{"$f":"IF(X$3=Con_end,SUM($I79:X79),0)+X80","v":0},{"$f":"IF(Y$3=Con_end,SUM($I79:Y79),0)+Y80","v":0},{"$f":"IF(Z$3=Con_end,SUM($I79:Z79),0)+Z80","v":0},{"$f":"IF(AA$3=Con_end,SUM($I79:AA79),0)+AA80","v":0},{"$f":"IF(AB$3=Con_end,SUM($I79:AB79),0)+AB80","v":0},{"$f":"IF(AC$3=Con_end,SUM($I79:AC79),0)+AC80","v":0},{"$f":"IF(AD$3=Con_end,SUM($I79:AD79),0)+AD80","v":0},{"$f":"IF(AE$3=Con_end,SUM($I79:AE79),0)+AE80","v":0},{"$f":"IF(AF$3=Con_end,SUM($I79:AF79),0)+AF80","v":0},{"$f":"IF(AG$3=Con_end,SUM($I79:AG79),0)+AG80","v":0},{"$f":"IF(AH$3=Con_end,SUM($I79:AH79),0)+AH80","v":0},{"$f":"IF(AI$3=Con_end,SUM($I79:AI79),0)+AI80","v":0},{"$f":"IF(AJ$3=Con_end,SUM($I79:AJ79),0)+AJ80","v":0},{"$f":"IF(AK$3=Con_end,SUM($I79:AK79),0)+AK80","v":0},{"$f":"IF(AL$3=Con_end,SUM($I79:AL79),0)+AL80","v":0},{"$f":"IF(AM$3=Con_end,SUM($I79:AM79),0)+AM80","v":0},{"$f":"IF(AN$3=Con_end,SUM($I79:AN79),0)+AN80","v":0},{"$f":"IF(AO$3=Con_end,SUM($I79:AO79),0)+AO80","v":0},{"$f":"IF(AP$3=Con_end,SUM($I79:AP79),0)+AP80","v":0},{"$f":"IF(AQ$3=Con_end,SUM($I79:AQ79),0)+AQ80","v":0},{"$f":"IF(AR$3=Con_end,SUM($I79:AR79),0)+AR80","v":0},{"$f":"IF(AS$3=Con_end,SUM($I79:AS79),0)+AS80","v":0},{"$f":"IF(AT$3=Con_end,SUM($I79:AT79),0)+AT80","v":0},{"$f":"IF(AU$3=Con_end,SUM($I79:AU79),0)+AU80","v":0},{"$f":"IF(AV$3=Con_end,SUM($I79:AV79),0)+AV80","v":0},{"$f":"IF(AW$3=Con_end,SUM($I79:AW79),0)+AW80","v":0},{"$f":"IF(AX$3=Con_end,SUM($I79:AX79),0)+AX80","v":0},{"$f":"IF(AY$3=Con_end,SUM($I79:AY79),0)+AY80","v":0},{"$f":"IF(AZ$3=Con_end,SUM($I79:AZ79),0)+AZ80","v":0},{"$f":"IF(BA$3=Con_end,SUM($I79:BA79),0)+BA80","v":0},{"$f":"IF(BB$3=Con_end,SUM($I79:BB79),0)+BB80","v":0},{"$f":"IF(BC$3=Con_end,SUM($I79:BC79),0)+BC80","v":0},{"$f":"IF(BD$3=Con_end,SUM($I79:BD79),0)+BD80","v":0},{"$f":"IF(BE$3=Con_end,SUM($I79:BE79),0)+BE80","v":0},{"$f":"IF(BF$3=Con_end,SUM($I79:BF79),0)+BF80","v":0},{"$f":"IF(BG$3=Con_end,SUM($I79:BG79),0)+BG80","v":0},{"$f":"IF(BH$3=Con_end,SUM($I79:BH79),0)+BH80","v":0},{"$f":"IF(BI$3=Con_end,SUM($I79:BI79),0)+BI80","v":0},{"$f":"IF(BJ$3=Con_end,SUM($I79:BJ79),0)+BJ80","v":0},{"$f":"IF(BK$3=Con_end,SUM($I79:BK79),0)+BK80","v":0},{"$f":"IF(BL$3=Con_end,SUM($I79:BL79),0)+BL80","v":0},{"$f":"IF(BM$3=Con_end,SUM($I79:BM79),0)+BM80","v":0},{"$f":"IF(BN$3=Con_end,SUM($I79:BN79),0)+BN80","v":0},{"$f":"IF(BO$3=Con_end,SUM($I79:BO79),0)+BO80","v":0},{"$f":"IF(BP$3=Con_end,SUM($I79:BP79),0)+BP80","v":0},{"$f":"IF(BQ$3=Con_end,SUM($I79:BQ79),0)+BQ80","v":0},{"$f":"IF(BR$3=Con_end,SUM($I79:BR79),0)+BR80","v":0},{"$f":"IF(BS$3=Con_end,SUM($I79:BS79),0)+BS80","v":0},{"$f":"IF(BT$3=Con_end,SUM($I79:BT79),0)+BT80","v":0},{"$f":"IF(BU$3=Con_end,SUM($I79:BU79),0)+BU80","v":0},{"$f":"IF(BV$3=Con_end,SUM($I79:BV79),0)+BV80","v":0},{"$f":"IF(BW$3=Con_end,SUM($I79:BW79),0)+BW80","v":0},{"$f":"IF(BX$3=Con_end,SUM($I79:BX79),0)+BX80","v":0},{"$f":"IF(BY$3=Con_end,SUM($I79:BY79),0)+BY80","v":0},{"$f":"IF(BZ$3=Con_end,SUM($I79:BZ79),0)+BZ80","v":0},{"$f":"IF(CA$3=Con_end,SUM($I79:CA79),0)+CA80","v":0},{"$f":"IF(CB$3=Con_end,SUM($I79:CB79),0)+CB80","v":0},{"$f":"IF(CC$3=Con_end,SUM($I79:CC79),0)+CC80","v":0},{"$f":"IF(CD$3=Con_end,SUM($I79:CD79),0)+CD80","v":0},{"$f":"IF(CE$3=Con_end,SUM($I79:CE79),0)+CE80","v":0},{"$f":"IF(CF$3=Con_end,SUM($I79:CF79),0)+CF80","v":0},{"$f":"IF(CG$3=Con_end,SUM($I79:CG79),0)+CG80","v":0},{"$f":"IF(CH$3=Con_end,SUM($I79:CH79),0)+CH80","v":0},{"$f":"IF(CI$3=Con_end,SUM($I79:CI79),0)+CI80","v":0},{"$f":"IF(CJ$3=Con_end,SUM($I79:CJ79),0)+CJ80","v":0},{"$f":"IF(CK$3=Con_end,SUM($I79:CK79),0)+CK80","v":0},{"$f":"IF(CL$3=Con_end,SUM($I79:CL79),0)+CL80","v":0},{"$f":"IF(CM$3=Con_end,SUM($I79:CM79),0)+CM80","v":0},{"$f":"IF(CN$3=Con_end,SUM($I79:CN79),0)+CN80","v":0},{"$f":"IF(CO$3=Con_end,SUM($I79:CO79),0)+CO80","v":0},{"$f":"IF(CP$3=Con_end,SUM($I79:CP79),0)+CP80","v":0},{"$f":"IF(CQ$3=Con_end,SUM($I79:CQ79),0)+CQ80","v":0},{"$f":"IF(CR$3=Con_end,SUM($I79:CR79),0)+CR80","v":0},{"$f":"IF(CS$3=Con_end,SUM($I79:CS79),0)+CS80","v":0},{"$f":"IF(CT$3=Con_end,SUM($I79:CT79),0)+CT80","v":0},{"$f":"IF(CU$3=Con_end,SUM($I79:CU79),0)+CU80","v":0},{"$f":"IF(CV$3=Con_end,SUM($I79:CV79),0)+CV80","v":0},{"$f":"IF(CW$3=Con_end,SUM($I79:CW79),0)+CW80","v":0},{"$f":"IF(CX$3=Con_end,SUM($I79:CX79),0)+CX80","v":0},{"$f":"IF(CY$3=Con_end,SUM($I79:CY79),0)+CY80","v":0},{"$f":"IF(CZ$3=Con_end,SUM($I79:CZ79),0)+CZ80","v":0},{"$f":"IF(DA$3=Con_end,SUM($I79:DA79),0)+DA80","v":0},{"$f":"IF(DB$3=Con_end,SUM($I79:DB79),0)+DB80","v":0},{"$f":"IF(DC$3=Con_end,SUM($I79:DC79),0)+DC80","v":0},{"$f":"IF(DD$3=Con_end,SUM($I79:DD79),0)+DD80","v":0},{"$f":"IF(DE$3=Con_end,SUM($I79:DE79),0)+DE80","v":0},{"$f":"IF(DF$3=Con_end,SUM($I79:DF79),0)+DF80","v":0},{"$f":"IF(DG$3=Con_end,SUM($I79:DG79),0)+DG80","v":0},{"$f":"IF(DH$3=Con_end,SUM($I79:DH79),0)+DH80","v":0},{"$f":"IF(DI$3=Con_end,SUM($I79:DI79),0)+DI80","v":0},{"$f":"IF(DJ$3=Con_end,SUM($I79:DJ79),0)+DJ80","v":0},{"$f":"IF(DK$3=Con_end,SUM($I79:DK79),0)+DK80","v":0},{"$f":"IF(DL$3=Con_end,SUM($I79:DL79),0)+DL80","v":0},{"$f":"IF(DM$3=Con_end,SUM($I79:DM79),0)+DM80","v":0},{"$f":"IF(DN$3=Con_end,SUM($I79:DN79),0)+DN80","v":0},{"$f":"IF(DO$3=Con_end,SUM($I79:DO79),0)+DO80","v":0},{"$f":"IF(DP$3=Con_end,SUM($I79:DP79),0)+DP80","v":0},{"$f":"IF(DQ$3=Con_end,SUM($I79:DQ79),0)+DQ80","v":0},{"$f":"IF(DR$3=Con_end,SUM($I79:DR79),0)+DR80","v":0},{"$f":"IF(DS$3=Con_end,SUM($I79:DS79),0)+DS80","v":0},{"$f":"IF(DT$3=Con_end,SUM($I79:DT79),0)+DT80","v":0},{"$f":"IF(DU$3=Con_end,SUM($I79:DU79),0)+DU80","v":0},{"$f":"IF(DV$3=Con_end,SUM($I79:DV79),0)+DV80","v":0},{"$f":"IF(DW$3=Con_end,SUM($I79:DW79),0)+DW80","v":0},{"$f":"IF(DX$3=Con_end,SUM($I79:DX79),0)+DX80","v":0},{"$f":"IF(DY$3=Con_end,SUM($I79:DY79),0)+DY80","v":0},{"$f":"IF(DZ$3=Con_end,SUM($I79:DZ79),0)+DZ80","v":0},{"$f":"IF(EA$3=Con_end,SUM($I79:EA79),0)+EA80","v":0},{"$f":"IF(EB$3=Con_end,SUM($I79:EB79),0)+EB80","v":0},{"$f":"IF(EC$3=Con_end,SUM($I79:EC79),0)+EC80","v":0},{"$f":"IF(ED$3=Con_end,SUM($I79:ED79),0)+ED80","v":0},{"$f":"IF(EE$3=Con_end,SUM($I79:EE79),0)+EE80","v":0},{"$f":"IF(EF$3=Con_end,SUM($I79:EF79),0)+EF80","v":0},{"$f":"IF(EG$3=Con_end,SUM($I79:EG79),0)+EG80","v":0},{"$f":"IF(EH$3=Con_end,SUM($I79:EH79),0)+EH80","v":0},{"$f":"IF(EI$3=Con_end,SUM($I79:EI79),0)+EI80","v":0},{"$f":"IF(EJ$3=Con_end,SUM($I79:EJ79),0)+EJ80","v":0},{"$f":"IF(EK$3=Con_end,SUM($I79:EK79),0)+EK80","v":0},{"$f":"IF(EL$3=Con_end,SUM($I79:EL79),0)+EL80","v":0},{"$f":"IF(EM$3=Con_end,SUM($I79:EM79),0)+EM80","v":0},{"$f":"IF(EN$3=Con_end,SUM($I79:EN79),0)+EN80","v":0},{"$f":"IF(EO$3=Con_end,SUM($I79:EO79),0)+EO80","v":0},{"$f":"IF(EP$3=Con_end,SUM($I79:EP79),0)+EP80","v":0},{"$f":"IF(EQ$3=Con_end,SUM($I79:EQ79),0)+EQ80","v":0},{"$f":"IF(ER$3=Con_end,SUM($I79:ER79),0)+ER80","v":0},{"$f":"IF(ES$3=Con_end,SUM($I79:ES79),0)+ES80","v":0},{"$f":"IF(ET$3=Con_end,SUM($I79:ET79),0)+ET80","v":0},{"$f":"IF(EU$3=Con_end,SUM($I79:EU79),0)+EU80","v":0},{"$f":"IF(EV$3=Con_end,SUM($I79:EV79),0)+EV80","v":0},{"$f":"IF(EW$3=Con_end,SUM($I79:EW79),0)+EW80","v":0},{"$f":"IF(EX$3=Con_end,SUM($I79:EX79),0)+EX80","v":0},{"$f":"IF(EY$3=Con_end,SUM($I79:EY79),0)+EY80","v":0},{"$f":"IF(EZ$3=Con_end,SUM($I79:EZ79),0)+EZ80","v":0},{"$f":"IF(FA$3=Con_end,SUM($I79:FA79),0)+FA80","v":0},{"$f":"IF(FB$3=Con_end,SUM($I79:FB79),0)+FB80","v":0},{"$f":"IF(FC$3=Con_end,SUM($I79:FC79),0)+FC80","v":0},{"$f":"IF(FD$3=Con_end,SUM($I79:FD79),0)+FD80","v":0},{"$f":"IF(FE$3=Con_end,SUM($I79:FE79),0)+FE80","v":0},{"$f":"IF(FF$3=Con_end,SUM($I79:FF79),0)+FF80","v":0},{"$f":"IF(FG$3=Con_end,SUM($I79:FG79),0)+FG80","v":0},{"$f":"IF(FH$3=Con_end,SUM($I79:FH79),0)+FH80","v":0},{"$f":"IF(FI$3=Con_end,SUM($I79:FI79),0)+FI80","v":0},{"$f":"IF(FJ$3=Con_end,SUM($I79:FJ79),0)+FJ80","v":0},{"$f":"IF(FK$3=Con_end,SUM($I79:FK79),0)+FK80","v":0},{"$f":"IF(FL$3=Con_end,SUM($I79:FL79),0)+FL80","v":0},{"$f":"IF(FM$3=Con_end,SUM($I79:FM79),0)+FM80","v":0},{"$f":"IF(FN$3=Con_end,SUM($I79:FN79),0)+FN80","v":0},{"$f":"IF(FO$3=Con_end,SUM($I79:FO79),0)+FO80","v":0},{"$f":"IF(FP$3=Con_end,SUM($I79:FP79),0)+FP80","v":0},{"$f":"IF(FQ$3=Con_end,SUM($I79:FQ79),0)+FQ80","v":0},{"$f":"IF(FR$3=Con_end,SUM($I79:FR79),0)+FR80","v":0},{"$f":"IF(FS$3=Con_end,SUM($I79:FS79),0)+FS80","v":0}]
[]
[null,null,"Counter","Num#",{"$f":"1/E86","v":24},null,null,null,{"$f":"MIN(H83+1,$E83)","v":1},{"$f":"MIN(I83+1,$E83)","v":2},3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,24,24,24,24,24,24,24,24,24,24,24,24,24,24,24,24,24,24,24,24,24,24,24,24,24,24,24,24,24,24,24,24,24,24,24,24,24,24,24,24,24,{"$f":"MIN(BU83+1,$E83)","v":24},24,24,24,24,24,24,24,24,24,24,24,24,24,24,24,24,24,24,24,24,24,24,24,24,24,24,24,24,24,24,24,24,24,24,24,24,24,24,24,24,24,24,24,24,24,24,24,24,24,24,24,24,24,24,24,24,24,24,24,24,24,24,24,{"$f":"MIN(EG83+1,$E83)","v":24},24,24,24,24,24,24,24,24,24,24,24,24,24,24,24,24,24,24,24,24,24,24,24,24,24,24,24,24,24,24,24,24,24,24,24,24,24]
[]
[null,null,"Depreciation base"]
[null,null,"Straight line","USD '000",{"$f":"INDEX('Inputs - Tax'!$G$70:$G$72,Dep!B71)","v":4.1666666666666664E-2},null,null,null,{"$f":"SUM(OFFSET(H81,0,0,1,-I83))","v":0},0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(P81,0,0,1,-Q83))","v":0},{"$f":"SUM(OFFSET(Q81,0,0,1,-R83))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(CC81,0,0,1,-CD83))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(EO81,0,0,1,-EP83))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Reducing balance","USD '000",{"$f":"INDEX('Inputs - Tax'!$F$76:$F$78,B71)","v":8.3333333333333329E-2},null,null,null,{"$f":"I73","v":0},{"$f":"J73","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BV73","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EH73","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Applied","USD '000",{"$f":"INDEX('Inputs - Tax'!$E$64:$E$66,B71)","v":"SL"},null,null,null,{"$f":"IF($E88=\"Straight-Line\",I86,I87)","v":0},{"$f":"IF($E88=\"Straight-Line\",J86,J87)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($E88=\"Straight-Line\",BV86,BV87)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($E88=\"Straight-Line\",EH86,EH87)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Tax depreciation"]
[]
[null,1,{"$f":"INDEX($C$19:$C$21,B92)","v":"Long term"}]
[null,null,"Account"]
[null,null,"Balance b/f","USD '000",null,null,null,null,{"$f":"H97","v":0},{"$f":"I97","v":{"$error":"#REF!"}},{"$f":"J97","v":{"$error":"#REF!"}},{"$f":"K97","v":{"$error":"#REF!"}},{"$f":"L97","v":{"$error":"#REF!"}},{"$f":"M97","v":{"$error":"#REF!"}},{"$f":"N97","v":{"$error":"#REF!"}},{"$f":"O97","v":{"$error":"#REF!"}},{"$f":"P97","v":{"$error":"#REF!"}},{"$f":"Q97","v":{"$error":"#REF!"}},{"$f":"R97","v":{"$error":"#REF!"}},{"$f":"S97","v":{"$error":"#REF!"}},{"$f":"T97","v":{"$error":"#REF!"}},{"$f":"U97","v":{"$error":"#REF!"}},{"$f":"V97","v":{"$error":"#REF!"}},{"$f":"W97","v":{"$error":"#REF!"}},{"$f":"X97","v":{"$error":"#REF!"}},{"$f":"Y97","v":{"$error":"#REF!"}},{"$f":"Z97","v":{"$error":"#REF!"}},{"$f":"AA97","v":{"$error":"#REF!"}},{"$f":"AB97","v":{"$error":"#REF!"}},{"$f":"AC97","v":{"$error":"#REF!"}},{"$f":"AD97","v":{"$error":"#REF!"}},{"$f":"AE97","v":{"$error":"#REF!"}},{"$f":"AF97","v":{"$error":"#REF!"}},{"$f":"AG97","v":{"$error":"#REF!"}},{"$f":"AH97","v":{"$error":"#REF!"}},{"$f":"AI97","v":{"$error":"#REF!"}},{"$f":"AJ97","v":{"$error":"#REF!"}},{"$f":"AK97","v":{"$error":"#REF!"}},{"$f":"AL97","v":{"$error":"#REF!"}},{"$f":"AM97","v":{"$error":"#REF!"}},{"$f":"AN97","v":{"$error":"#REF!"}},{"$f":"AO97","v":{"$error":"#REF!"}},{"$f":"AP97","v":{"$error":"#REF!"}},{"$f":"AQ97","v":{"$error":"#REF!"}},{"$f":"AR97","v":{"$error":"#REF!"}},{"$f":"AS97","v":{"$error":"#REF!"}},{"$f":"AT97","v":{"$error":"#REF!"}},{"$f":"AU97","v":{"$error":"#REF!"}},{"$f":"AV97","v":{"$error":"#REF!"}},{"$f":"AW97","v":{"$error":"#REF!"}},{"$f":"AX97","v":{"$error":"#REF!"}},{"$f":"AY97","v":{"$error":"#REF!"}},{"$f":"AZ97","v":{"$error":"#REF!"}},{"$f":"BA97","v":{"$error":"#REF!"}},{"$f":"BB97","v":{"$error":"#REF!"}},{"$f":"BC97","v":{"$error":"#REF!"}},{"$f":"BD97","v":{"$error":"#REF!"}},{"$f":"BE97","v":{"$error":"#REF!"}},{"$f":"BF97","v":{"$error":"#REF!"}},{"$f":"BG97","v":{"$error":"#REF!"}},{"$f":"BH97","v":{"$error":"#REF!"}},{"$f":"BI97","v":{"$error":"#REF!"}},{"$f":"BJ97","v":{"$error":"#REF!"}},{"$f":"BK97","v":{"$error":"#REF!"}},{"$f":"BL97","v":{"$error":"#REF!"}},{"$f":"BM97","v":{"$error":"#REF!"}},{"$f":"BN97","v":{"$error":"#REF!"}},{"$f":"BO97","v":{"$error":"#REF!"}},{"$f":"BP97","v":{"$error":"#REF!"}},{"$f":"BQ97","v":{"$error":"#REF!"}},{"$f":"BR97","v":{"$error":"#REF!"}},{"$f":"BS97","v":{"$error":"#REF!"}},{"$f":"BT97","v":{"$error":"#REF!"}},{"$f":"BU97","v":{"$error":"#REF!"}},{"$f":"BV97","v":{"$error":"#REF!"}},{"$f":"BW97","v":{"$error":"#REF!"}},{"$f":"BX97","v":{"$error":"#REF!"}},{"$f":"BY97","v":{"$error":"#REF!"}},{"$f":"BZ97","v":{"$error":"#REF!"}},{"$f":"CA97","v":{"$error":"#REF!"}},{"$f":"CB97","v":{"$error":"#REF!"}},{"$f":"CC97","v":{"$error":"#REF!"}},{"$f":"CD97","v":{"$error":"#REF!"}},{"$f":"CE97","v":{"$error":"#REF!"}},{"$f":"CF97","v":{"$error":"#REF!"}},{"$f":"CG97","v":{"$error":"#REF!"}},{"$f":"CH97","v":{"$error":"#REF!"}},{"$f":"CI97","v":{"$error":"#REF!"}},{"$f":"CJ97","v":{"$error":"#REF!"}},{"$f":"CK97","v":{"$error":"#REF!"}},{"$f":"CL97","v":{"$error":"#REF!"}},{"$f":"CM97","v":{"$error":"#REF!"}},{"$f":"CN97","v":{"$error":"#REF!"}},{"$f":"CO97","v":{"$error":"#REF!"}},{"$f":"CP97","v":{"$error":"#REF!"}},{"$f":"CQ97","v":{"$error":"#REF!"}},{"$f":"CR97","v":{"$error":"#REF!"}},{"$f":"CS97","v":{"$error":"#REF!"}},{"$f":"CT97","v":{"$error":"#REF!"}},{"$f":"CU97","v":{"$error":"#REF!"}},{"$f":"CV97","v":{"$error":"#REF!"}},{"$f":"CW97","v":{"$error":"#REF!"}},{"$f":"CX97","v":{"$error":"#REF!"}},{"$f":"CY97","v":{"$error":"#REF!"}},{"$f":"CZ97","v":{"$error":"#REF!"}},{"$f":"DA97","v":{"$error":"#REF!"}},{"$f":"DB97","v":{"$error":"#REF!"}},{"$f":"DC97","v":{"$error":"#REF!"}},{"$f":"DD97","v":{"$error":"#REF!"}},{"$f":"DE97","v":{"$error":"#REF!"}},{"$f":"DF97","v":{"$error":"#REF!"}},{"$f":"DG97","v":{"$error":"#REF!"}},{"$f":"DH97","v":{"$error":"#REF!"}},{"$f":"DI97","v":{"$error":"#REF!"}},{"$f":"DJ97","v":{"$error":"#REF!"}},{"$f":"DK97","v":{"$error":"#REF!"}},{"$f":"DL97","v":{"$error":"#REF!"}},{"$f":"DM97","v":{"$error":"#REF!"}},{"$f":"DN97","v":{"$error":"#REF!"}},{"$f":"DO97","v":{"$error":"#REF!"}},{"$f":"DP97","v":{"$error":"#REF!"}},{"$f":"DQ97","v":{"$error":"#REF!"}},{"$f":"DR97","v":{"$error":"#REF!"}},{"$f":"DS97","v":{"$error":"#REF!"}},{"$f":"DT97","v":{"$error":"#REF!"}},{"$f":"DU97","v":{"$error":"#REF!"}},{"$f":"DV97","v":{"$error":"#REF!"}},{"$f":"DW97","v":{"$error":"#REF!"}},{"$f":"DX97","v":{"$error":"#REF!"}},{"$f":"DY97","v":{"$error":"#REF!"}},{"$f":"DZ97","v":{"$error":"#REF!"}},{"$f":"EA97","v":{"$error":"#REF!"}},{"$f":"EB97","v":{"$error":"#REF!"}},{"$f":"EC97","v":{"$error":"#REF!"}},{"$f":"ED97","v":{"$error":"#REF!"}},{"$f":"EE97","v":{"$error":"#REF!"}},{"$f":"EF97","v":{"$error":"#REF!"}},{"$f":"EG97","v":{"$error":"#REF!"}},{"$f":"EH97","v":{"$error":"#REF!"}},{"$f":"EI97","v":{"$error":"#REF!"}},{"$f":"EJ97","v":{"$error":"#REF!"}},{"$f":"EK97","v":{"$error":"#REF!"}},{"$f":"EL97","v":{"$error":"#REF!"}},{"$f":"EM97","v":{"$error":"#REF!"}},{"$f":"EN97","v":{"$error":"#REF!"}},{"$f":"EO97","v":{"$error":"#REF!"}},{"$f":"EP97","v":{"$error":"#REF!"}},{"$f":"EQ97","v":{"$error":"#REF!"}},{"$f":"ER97","v":{"$error":"#REF!"}},{"$f":"ES97","v":{"$error":"#REF!"}},{"$f":"ET97","v":{"$error":"#REF!"}},{"$f":"EU97","v":{"$error":"#REF!"}},{"$f":"EV97","v":{"$error":"#REF!"}},{"$f":"EW97","v":{"$error":"#REF!"}},{"$f":"EX97","v":{"$error":"#REF!"}},{"$f":"EY97","v":{"$error":"#REF!"}},{"$f":"EZ97","v":{"$error":"#REF!"}},{"$f":"FA97","v":{"$error":"#REF!"}},{"$f":"FB97","v":{"$error":"#REF!"}},{"$f":"FC97","v":{"$error":"#REF!"}},{"$f":"FD97","v":{"$error":"#REF!"}},{"$f":"FE97","v":{"$error":"#REF!"}},{"$f":"FF97","v":{"$error":"#REF!"}},{"$f":"FG97","v":{"$error":"#REF!"}},{"$f":"FH97","v":{"$error":"#REF!"}},{"$f":"FI97","v":{"$error":"#REF!"}},{"$f":"FJ97","v":{"$error":"#REF!"}},{"$f":"FK97","v":{"$error":"#REF!"}},{"$f":"FL97","v":{"$error":"#REF!"}},{"$f":"FM97","v":{"$error":"#REF!"}},{"$f":"FN97","v":{"$error":"#REF!"}},{"$f":"FO97","v":{"$error":"#REF!"}},{"$f":"FP97","v":{"$error":"#REF!"}},{"$f":"FQ97","v":{"$error":"#REF!"}},{"$f":"FR97","v":{"$error":"#REF!"}}]
[null,null,"Additions","USD '000",null,null,null,{"$f":"SUM(I95:FS95)","v":0},{"$f":"SUM(I100:I101)","v":0},{"$f":"SUM(J100:J101)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BV100:BV101)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(EH100:EH101)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Depreciation & write-off","USD '000",null,null,null,{"$f":"SUM(I96:FS96)","v":{"$error":"#REF!"}},{"$f":"-IF(I$30=1,SUM(I94:I95),I112)*I$6","v":{"$error":"#REF!"}},{"$f":"-IF(J$30=1,SUM(J94:J95),J112)*J$6","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-IF(BV$30=1,SUM(BV94:BV95),BV112)*BV$6","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-IF(EH$30=1,SUM(EH94:EH95),EH112)*EH$6","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,null,"Balance c/f","USD '000",null,null,null,null,{"$f":"SUM(I94:I96)","v":{"$error":"#REF!"}},{"$f":"SUM(J94:J96)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"SUM(BV94:BV96)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"SUM(EH94:EH96)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[]
[null,null,"Additions"]
[null,null,"Construction","USD '000",null,null,null,{"$f":"SUM(I100:FS100)","v":0},{"$f":"INDEX(I$19:I$21,$B92)","v":0},{"$f":"INDEX(J$19:J$21,$B92)","v":0},{"$f":"INDEX(K$19:K$21,$B92)","v":0},{"$f":"INDEX(L$19:L$21,$B92)","v":0},{"$f":"INDEX(M$19:M$21,$B92)","v":0},{"$f":"INDEX(N$19:N$21,$B92)","v":0},{"$f":"INDEX(O$19:O$21,$B92)","v":0},{"$f":"INDEX(P$19:P$21,$B92)","v":0},{"$f":"INDEX(Q$19:Q$21,$B92)","v":0},{"$f":"INDEX(R$19:R$21,$B92)","v":0},{"$f":"INDEX(S$19:S$21,$B92)","v":0},{"$f":"INDEX(T$19:T$21,$B92)","v":0},{"$f":"INDEX(U$19:U$21,$B92)","v":0},{"$f":"INDEX(V$19:V$21,$B92)","v":0},{"$f":"INDEX(W$19:W$21,$B92)","v":0},{"$f":"INDEX(X$19:X$21,$B92)","v":0},{"$f":"INDEX(Y$19:Y$21,$B92)","v":0},{"$f":"INDEX(Z$19:Z$21,$B92)","v":0},{"$f":"INDEX(AA$19:AA$21,$B92)","v":0},{"$f":"INDEX(AB$19:AB$21,$B92)","v":0},{"$f":"INDEX(AC$19:AC$21,$B92)","v":0},{"$f":"INDEX(AD$19:AD$21,$B92)","v":0},{"$f":"INDEX(AE$19:AE$21,$B92)","v":0},{"$f":"INDEX(AF$19:AF$21,$B92)","v":0},{"$f":"INDEX(AG$19:AG$21,$B92)","v":0},{"$f":"INDEX(AH$19:AH$21,$B92)","v":0},{"$f":"INDEX(AI$19:AI$21,$B92)","v":0},{"$f":"INDEX(AJ$19:AJ$21,$B92)","v":0},{"$f":"INDEX(AK$19:AK$21,$B92)","v":0},{"$f":"INDEX(AL$19:AL$21,$B92)","v":0},{"$f":"INDEX(AM$19:AM$21,$B92)","v":0},{"$f":"INDEX(AN$19:AN$21,$B92)","v":0},{"$f":"INDEX(AO$19:AO$21,$B92)","v":0},{"$f":"INDEX(AP$19:AP$21,$B92)","v":0},{"$f":"INDEX(AQ$19:AQ$21,$B92)","v":0},{"$f":"INDEX(AR$19:AR$21,$B92)","v":0},{"$f":"INDEX(AS$19:AS$21,$B92)","v":0},{"$f":"INDEX(AT$19:AT$21,$B92)","v":0},{"$f":"INDEX(AU$19:AU$21,$B92)","v":0},{"$f":"INDEX(AV$19:AV$21,$B92)","v":0},{"$f":"INDEX(AW$19:AW$21,$B92)","v":0},{"$f":"INDEX(AX$19:AX$21,$B92)","v":0},{"$f":"INDEX(AY$19:AY$21,$B92)","v":0},{"$f":"INDEX(AZ$19:AZ$21,$B92)","v":0},{"$f":"INDEX(BA$19:BA$21,$B92)","v":0},{"$f":"INDEX(BB$19:BB$21,$B92)","v":0},{"$f":"INDEX(BC$19:BC$21,$B92)","v":0},{"$f":"INDEX(BD$19:BD$21,$B92)","v":0},{"$f":"INDEX(BE$19:BE$21,$B92)","v":0},{"$f":"INDEX(BF$19:BF$21,$B92)","v":0},{"$f":"INDEX(BG$19:BG$21,$B92)","v":0},{"$f":"INDEX(BH$19:BH$21,$B92)","v":0},{"$f":"INDEX(BI$19:BI$21,$B92)","v":0},{"$f":"INDEX(BJ$19:BJ$21,$B92)","v":0},{"$f":"INDEX(BK$19:BK$21,$B92)","v":0},{"$f":"INDEX(BL$19:BL$21,$B92)","v":0},{"$f":"INDEX(BM$19:BM$21,$B92)","v":0},{"$f":"INDEX(BN$19:BN$21,$B92)","v":0},{"$f":"INDEX(BO$19:BO$21,$B92)","v":0},{"$f":"INDEX(BP$19:BP$21,$B92)","v":0},{"$f":"INDEX(BQ$19:BQ$21,$B92)","v":0},{"$f":"INDEX(BR$19:BR$21,$B92)","v":0},{"$f":"INDEX(BS$19:BS$21,$B92)","v":0},{"$f":"INDEX(BT$19:BT$21,$B92)","v":0},{"$f":"INDEX(BU$19:BU$21,$B92)","v":0},{"$f":"INDEX(BV$19:BV$21,$B92)","v":0},{"$f":"INDEX(BW$19:BW$21,$B92)","v":0},{"$f":"INDEX(BX$19:BX$21,$B92)","v":0},{"$f":"INDEX(BY$19:BY$21,$B92)","v":0},{"$f":"INDEX(BZ$19:BZ$21,$B92)","v":0},{"$f":"INDEX(CA$19:CA$21,$B92)","v":0},{"$f":"INDEX(CB$19:CB$21,$B92)","v":0},{"$f":"INDEX(CC$19:CC$21,$B92)","v":0},{"$f":"INDEX(CD$19:CD$21,$B92)","v":0},{"$f":"INDEX(CE$19:CE$21,$B92)","v":0},{"$f":"INDEX(CF$19:CF$21,$B92)","v":0},{"$f":"INDEX(CG$19:CG$21,$B92)","v":0},{"$f":"INDEX(CH$19:CH$21,$B92)","v":0},{"$f":"INDEX(CI$19:CI$21,$B92)","v":0},{"$f":"INDEX(CJ$19:CJ$21,$B92)","v":0},{"$f":"INDEX(CK$19:CK$21,$B92)","v":0},{"$f":"INDEX(CL$19:CL$21,$B92)","v":0},{"$f":"INDEX(CM$19:CM$21,$B92)","v":0},{"$f":"INDEX(CN$19:CN$21,$B92)","v":0},{"$f":"INDEX(CO$19:CO$21,$B92)","v":0},{"$f":"INDEX(CP$19:CP$21,$B92)","v":0},{"$f":"INDEX(CQ$19:CQ$21,$B92)","v":0},{"$f":"INDEX(CR$19:CR$21,$B92)","v":0},{"$f":"INDEX(CS$19:CS$21,$B92)","v":0},{"$f":"INDEX(CT$19:CT$21,$B92)","v":0},{"$f":"INDEX(CU$19:CU$21,$B92)","v":0},{"$f":"INDEX(CV$19:CV$21,$B92)","v":0},{"$f":"INDEX(CW$19:CW$21,$B92)","v":0},{"$f":"INDEX(CX$19:CX$21,$B92)","v":0},{"$f":"INDEX(CY$19:CY$21,$B92)","v":0},{"$f":"INDEX(CZ$19:CZ$21,$B92)","v":0},{"$f":"INDEX(DA$19:DA$21,$B92)","v":0},{"$f":"INDEX(DB$19:DB$21,$B92)","v":0},{"$f":"INDEX(DC$19:DC$21,$B92)","v":0},{"$f":"INDEX(DD$19:DD$21,$B92)","v":0},{"$f":"INDEX(DE$19:DE$21,$B92)","v":0},{"$f":"INDEX(DF$19:DF$21,$B92)","v":0},{"$f":"INDEX(DG$19:DG$21,$B92)","v":0},{"$f":"INDEX(DH$19:DH$21,$B92)","v":0},{"$f":"INDEX(DI$19:DI$21,$B92)","v":0},{"$f":"INDEX(DJ$19:DJ$21,$B92)","v":0},{"$f":"INDEX(DK$19:DK$21,$B92)","v":0},{"$f":"INDEX(DL$19:DL$21,$B92)","v":0},{"$f":"INDEX(DM$19:DM$21,$B92)","v":0},{"$f":"INDEX(DN$19:DN$21,$B92)","v":0},{"$f":"INDEX(DO$19:DO$21,$B92)","v":0},{"$f":"INDEX(DP$19:DP$21,$B92)","v":0},{"$f":"INDEX(DQ$19:DQ$21,$B92)","v":0},{"$f":"INDEX(DR$19:DR$21,$B92)","v":0},{"$f":"INDEX(DS$19:DS$21,$B92)","v":0},{"$f":"INDEX(DT$19:DT$21,$B92)","v":0},{"$f":"INDEX(DU$19:DU$21,$B92)","v":0},{"$f":"INDEX(DV$19:DV$21,$B92)","v":0},{"$f":"INDEX(DW$19:DW$21,$B92)","v":0},{"$f":"INDEX(DX$19:DX$21,$B92)","v":0},{"$f":"INDEX(DY$19:DY$21,$B92)","v":0},{"$f":"INDEX(DZ$19:DZ$21,$B92)","v":0},{"$f":"INDEX(EA$19:EA$21,$B92)","v":0},{"$f":"INDEX(EB$19:EB$21,$B92)","v":0},{"$f":"INDEX(EC$19:EC$21,$B92)","v":0},{"$f":"INDEX(ED$19:ED$21,$B92)","v":0},{"$f":"INDEX(EE$19:EE$21,$B92)","v":0},{"$f":"INDEX(EF$19:EF$21,$B92)","v":0},{"$f":"INDEX(EG$19:EG$21,$B92)","v":0},{"$f":"INDEX(EH$19:EH$21,$B92)","v":0},{"$f":"INDEX(EI$19:EI$21,$B92)","v":0},{"$f":"INDEX(EJ$19:EJ$21,$B92)","v":0},{"$f":"INDEX(EK$19:EK$21,$B92)","v":0},{"$f":"INDEX(EL$19:EL$21,$B92)","v":0},{"$f":"INDEX(EM$19:EM$21,$B92)","v":0},{"$f":"INDEX(EN$19:EN$21,$B92)","v":0},{"$f":"INDEX(EO$19:EO$21,$B92)","v":0},{"$f":"INDEX(EP$19:EP$21,$B92)","v":0},{"$f":"INDEX(EQ$19:EQ$21,$B92)","v":0},{"$f":"INDEX(ER$19:ER$21,$B92)","v":0},{"$f":"INDEX(ES$19:ES$21,$B92)","v":0},{"$f":"INDEX(ET$19:ET$21,$B92)","v":0},{"$f":"INDEX(EU$19:EU$21,$B92)","v":0},{"$f":"INDEX(EV$19:EV$21,$B92)","v":0},{"$f":"INDEX(EW$19:EW$21,$B92)","v":0},{"$f":"INDEX(EX$19:EX$21,$B92)","v":0},{"$f":"INDEX(EY$19:EY$21,$B92)","v":0},{"$f":"INDEX(EZ$19:EZ$21,$B92)","v":0},{"$f":"INDEX(FA$19:FA$21,$B92)","v":0},{"$f":"INDEX(FB$19:FB$21,$B92)","v":0},{"$f":"INDEX(FC$19:FC$21,$B92)","v":0},{"$f":"INDEX(FD$19:FD$21,$B92)","v":0},{"$f":"INDEX(FE$19:FE$21,$B92)","v":0},{"$f":"INDEX(FF$19:FF$21,$B92)","v":0},{"$f":"INDEX(FG$19:FG$21,$B92)","v":0},{"$f":"INDEX(FH$19:FH$21,$B92)","v":0},{"$f":"INDEX(FI$19:FI$21,$B92)","v":0},{"$f":"INDEX(FJ$19:FJ$21,$B92)","v":0},{"$f":"INDEX(FK$19:FK$21,$B92)","v":0},{"$f":"INDEX(FL$19:FL$21,$B92)","v":0},{"$f":"INDEX(FM$19:FM$21,$B92)","v":0},{"$f":"INDEX(FN$19:FN$21,$B92)","v":0},{"$f":"INDEX(FO$19:FO$21,$B92)","v":0},{"$f":"INDEX(FP$19:FP$21,$B92)","v":0},{"$f":"INDEX(FQ$19:FQ$21,$B92)","v":0},{"$f":"INDEX(FR$19:FR$21,$B92)","v":0},{"$f":"INDEX(FS$19:FS$21,$B92)","v":0}]
[null,null,"Operations","USD '000",null,null,null,0,{"$f":"INDEX(I$25:I$27,$B92)","v":0},{"$f":"INDEX(J$25:J$27,$B92)","v":0},{"$f":"INDEX(K$25:K$27,$B92)","v":0},{"$f":"INDEX(L$25:L$27,$B92)","v":0},{"$f":"INDEX(M$25:M$27,$B92)","v":0},{"$f":"INDEX(N$25:N$27,$B92)","v":0},{"$f":"INDEX(O$25:O$27,$B92)","v":0},{"$f":"INDEX(P$25:P$27,$B92)","v":0},{"$f":"INDEX(Q$25:Q$27,$B92)","v":0},{"$f":"INDEX(R$25:R$27,$B92)","v":0},{"$f":"INDEX(S$25:S$27,$B92)","v":0},{"$f":"INDEX(T$25:T$27,$B92)","v":0},{"$f":"INDEX(U$25:U$27,$B92)","v":0},{"$f":"INDEX(V$25:V$27,$B92)","v":0},{"$f":"INDEX(W$25:W$27,$B92)","v":0},{"$f":"INDEX(X$25:X$27,$B92)","v":0},{"$f":"INDEX(Y$25:Y$27,$B92)","v":0},{"$f":"INDEX(Z$25:Z$27,$B92)","v":0},{"$f":"INDEX(AA$25:AA$27,$B92)","v":0},{"$f":"INDEX(AB$25:AB$27,$B92)","v":0},{"$f":"INDEX(AC$25:AC$27,$B92)","v":0},{"$f":"INDEX(AD$25:AD$27,$B92)","v":0},{"$f":"INDEX(AE$25:AE$27,$B92)","v":0},{"$f":"INDEX(AF$25:AF$27,$B92)","v":0},{"$f":"INDEX(AG$25:AG$27,$B92)","v":0},{"$f":"INDEX(AH$25:AH$27,$B92)","v":0},{"$f":"INDEX(AI$25:AI$27,$B92)","v":0},{"$f":"INDEX(AJ$25:AJ$27,$B92)","v":0},{"$f":"INDEX(AK$25:AK$27,$B92)","v":0},{"$f":"INDEX(AL$25:AL$27,$B92)","v":0},{"$f":"INDEX(AM$25:AM$27,$B92)","v":0},{"$f":"INDEX(AN$25:AN$27,$B92)","v":0},{"$f":"INDEX(AO$25:AO$27,$B92)","v":0},{"$f":"INDEX(AP$25:AP$27,$B92)","v":0},{"$f":"INDEX(AQ$25:AQ$27,$B92)","v":0},{"$f":"INDEX(AR$25:AR$27,$B92)","v":0},{"$f":"INDEX(AS$25:AS$27,$B92)","v":0},{"$f":"INDEX(AT$25:AT$27,$B92)","v":0},{"$f":"INDEX(AU$25:AU$27,$B92)","v":0},{"$f":"INDEX(AV$25:AV$27,$B92)","v":0},{"$f":"INDEX(AW$25:AW$27,$B92)","v":0},{"$f":"INDEX(AX$25:AX$27,$B92)","v":0},{"$f":"INDEX(AY$25:AY$27,$B92)","v":0},{"$f":"INDEX(AZ$25:AZ$27,$B92)","v":0},{"$f":"INDEX(BA$25:BA$27,$B92)","v":0},{"$f":"INDEX(BB$25:BB$27,$B92)","v":0},{"$f":"INDEX(BC$25:BC$27,$B92)","v":0},{"$f":"INDEX(BD$25:BD$27,$B92)","v":0},{"$f":"INDEX(BE$25:BE$27,$B92)","v":0},{"$f":"INDEX(BF$25:BF$27,$B92)","v":0},{"$f":"INDEX(BG$25:BG$27,$B92)","v":0},{"$f":"INDEX(BH$25:BH$27,$B92)","v":0},{"$f":"INDEX(BI$25:BI$27,$B92)","v":0},{"$f":"INDEX(BJ$25:BJ$27,$B92)","v":0},{"$f":"INDEX(BK$25:BK$27,$B92)","v":0},{"$f":"INDEX(BL$25:BL$27,$B92)","v":0},{"$f":"INDEX(BM$25:BM$27,$B92)","v":0},{"$f":"INDEX(BN$25:BN$27,$B92)","v":0},{"$f":"INDEX(BO$25:BO$27,$B92)","v":0},{"$f":"INDEX(BP$25:BP$27,$B92)","v":0},{"$f":"INDEX(BQ$25:BQ$27,$B92)","v":0},{"$f":"INDEX(BR$25:BR$27,$B92)","v":0},{"$f":"INDEX(BS$25:BS$27,$B92)","v":0},{"$f":"INDEX(BT$25:BT$27,$B92)","v":0},{"$f":"INDEX(BU$25:BU$27,$B92)","v":0},{"$f":"INDEX(BV$25:BV$27,$B92)","v":0},{"$f":"INDEX(BW$25:BW$27,$B92)","v":0},{"$f":"INDEX(BX$25:BX$27,$B92)","v":0},{"$f":"INDEX(BY$25:BY$27,$B92)","v":0},{"$f":"INDEX(BZ$25:BZ$27,$B92)","v":0},{"$f":"INDEX(CA$25:CA$27,$B92)","v":0},{"$f":"INDEX(CB$25:CB$27,$B92)","v":0},{"$f":"INDEX(CC$25:CC$27,$B92)","v":0},{"$f":"INDEX(CD$25:CD$27,$B92)","v":0},{"$f":"INDEX(CE$25:CE$27,$B92)","v":0},{"$f":"INDEX(CF$25:CF$27,$B92)","v":0},{"$f":"INDEX(CG$25:CG$27,$B92)","v":0},{"$f":"INDEX(CH$25:CH$27,$B92)","v":0},{"$f":"INDEX(CI$25:CI$27,$B92)","v":0},{"$f":"INDEX(CJ$25:CJ$27,$B92)","v":0},{"$f":"INDEX(CK$25:CK$27,$B92)","v":0},{"$f":"INDEX(CL$25:CL$27,$B92)","v":0},{"$f":"INDEX(CM$25:CM$27,$B92)","v":0},{"$f":"INDEX(CN$25:CN$27,$B92)","v":0},{"$f":"INDEX(CO$25:CO$27,$B92)","v":0},{"$f":"INDEX(CP$25:CP$27,$B92)","v":0},{"$f":"INDEX(CQ$25:CQ$27,$B92)","v":0},{"$f":"INDEX(CR$25:CR$27,$B92)","v":0},{"$f":"INDEX(CS$25:CS$27,$B92)","v":0},{"$f":"INDEX(CT$25:CT$27,$B92)","v":0},{"$f":"INDEX(CU$25:CU$27,$B92)","v":0},{"$f":"INDEX(CV$25:CV$27,$B92)","v":0},{"$f":"INDEX(CW$25:CW$27,$B92)","v":0},{"$f":"INDEX(CX$25:CX$27,$B92)","v":0},{"$f":"INDEX(CY$25:CY$27,$B92)","v":0},{"$f":"INDEX(CZ$25:CZ$27,$B92)","v":0},{"$f":"INDEX(DA$25:DA$27,$B92)","v":0},{"$f":"INDEX(DB$25:DB$27,$B92)","v":0},{"$f":"INDEX(DC$25:DC$27,$B92)","v":0},{"$f":"INDEX(DD$25:DD$27,$B92)","v":0},{"$f":"INDEX(DE$25:DE$27,$B92)","v":0},{"$f":"INDEX(DF$25:DF$27,$B92)","v":0},{"$f":"INDEX(DG$25:DG$27,$B92)","v":0},{"$f":"INDEX(DH$25:DH$27,$B92)","v":0},{"$f":"INDEX(DI$25:DI$27,$B92)","v":0},{"$f":"INDEX(DJ$25:DJ$27,$B92)","v":0},{"$f":"INDEX(DK$25:DK$27,$B92)","v":0},{"$f":"INDEX(DL$25:DL$27,$B92)","v":0},{"$f":"INDEX(DM$25:DM$27,$B92)","v":0},{"$f":"INDEX(DN$25:DN$27,$B92)","v":0},{"$f":"INDEX(DO$25:DO$27,$B92)","v":0},{"$f":"INDEX(DP$25:DP$27,$B92)","v":0},{"$f":"INDEX(DQ$25:DQ$27,$B92)","v":0},{"$f":"INDEX(DR$25:DR$27,$B92)","v":0},{"$f":"INDEX(DS$25:DS$27,$B92)","v":0},{"$f":"INDEX(DT$25:DT$27,$B92)","v":0},{"$f":"INDEX(DU$25:DU$27,$B92)","v":0},{"$f":"INDEX(DV$25:DV$27,$B92)","v":0},{"$f":"INDEX(DW$25:DW$27,$B92)","v":0},{"$f":"INDEX(DX$25:DX$27,$B92)","v":0},{"$f":"INDEX(DY$25:DY$27,$B92)","v":0},{"$f":"INDEX(DZ$25:DZ$27,$B92)","v":0},{"$f":"INDEX(EA$25:EA$27,$B92)","v":0},{"$f":"INDEX(EB$25:EB$27,$B92)","v":0},{"$f":"INDEX(EC$25:EC$27,$B92)","v":0},{"$f":"INDEX(ED$25:ED$27,$B92)","v":0},{"$f":"INDEX(EE$25:EE$27,$B92)","v":0},{"$f":"INDEX(EF$25:EF$27,$B92)","v":0},{"$f":"INDEX(EG$25:EG$27,$B92)","v":0},{"$f":"INDEX(EH$25:EH$27,$B92)","v":0},{"$f":"INDEX(EI$25:EI$27,$B92)","v":0},{"$f":"INDEX(EJ$25:EJ$27,$B92)","v":0},{"$f":"INDEX(EK$25:EK$27,$B92)","v":0},{"$f":"INDEX(EL$25:EL$27,$B92)","v":0},{"$f":"INDEX(EM$25:EM$27,$B92)","v":0},{"$f":"INDEX(EN$25:EN$27,$B92)","v":0},{"$f":"INDEX(EO$25:EO$27,$B92)","v":0},{"$f":"INDEX(EP$25:EP$27,$B92)","v":0},{"$f":"INDEX(EQ$25:EQ$27,$B92)","v":0},{"$f":"INDEX(ER$25:ER$27,$B92)","v":0},{"$f":"INDEX(ES$25:ES$27,$B92)","v":0},{"$f":"INDEX(ET$25:ET$27,$B92)","v":0},{"$f":"INDEX(EU$25:EU$27,$B92)","v":0},{"$f":"INDEX(EV$25:EV$27,$B92)","v":0},{"$f":"INDEX(EW$25:EW$27,$B92)","v":0},{"$f":"INDEX(EX$25:EX$27,$B92)","v":0},{"$f":"INDEX(EY$25:EY$27,$B92)","v":0},{"$f":"INDEX(EZ$25:EZ$27,$B92)","v":0},{"$f":"INDEX(FA$25:FA$27,$B92)","v":0},{"$f":"INDEX(FB$25:FB$27,$B92)","v":0},{"$f":"INDEX(FC$25:FC$27,$B92)","v":0},{"$f":"INDEX(FD$25:FD$27,$B92)","v":0},{"$f":"INDEX(FE$25:FE$27,$B92)","v":0},{"$f":"INDEX(FF$25:FF$27,$B92)","v":0},{"$f":"INDEX(FG$25:FG$27,$B92)","v":0},{"$f":"INDEX(FH$25:FH$27,$B92)","v":0},{"$f":"INDEX(FI$25:FI$27,$B92)","v":0},{"$f":"INDEX(FJ$25:FJ$27,$B92)","v":0},{"$f":"INDEX(FK$25:FK$27,$B92)","v":0},{"$f":"INDEX(FL$25:FL$27,$B92)","v":0},{"$f":"INDEX(FM$25:FM$27,$B92)","v":0},{"$f":"INDEX(FN$25:FN$27,$B92)","v":0},{"$f":"INDEX(FO$25:FO$27,$B92)","v":0},{"$f":"INDEX(FP$25:FP$27,$B92)","v":0},{"$f":"INDEX(FQ$25:FQ$27,$B92)","v":0},{"$f":"INDEX(FR$25:FR$27,$B92)","v":0},{"$f":"INDEX(FS$25:FS$27,$B92)","v":0}]
[null,null,"Entering depreciation base","USD '000",null,null,{"$f":"SUM(I102:FT102)","v":0},0,{"$f":"IF(I$3=Con_end,SUM($I100:I100),0)+I101","v":0},{"$f":"IF(J$3=Con_end,SUM($I100:J100),0)+J101","v":0},{"$f":"IF(K$3=Con_end,SUM($I100:K100),0)+K101","v":0},{"$f":"IF(L$3=Con_end,SUM($I100:L100),0)+L101","v":0},{"$f":"IF(M$3=Con_end,SUM($I100:M100),0)+M101","v":0},{"$f":"IF(N$3=Con_end,SUM($I100:N100),0)+N101","v":0},{"$f":"IF(O$3=Con_end,SUM($I100:O100),0)+O101","v":0},{"$f":"IF(P$3=Con_end,SUM($I100:P100),0)+P101","v":0},{"$f":"IF(Q$3=Con_end,SUM($I100:Q100),0)+Q101","v":0},{"$f":"IF(R$3=Con_end,SUM($I100:R100),0)+R101","v":0},{"$f":"IF(S$3=Con_end,SUM($I100:S100),0)+S101","v":0},{"$f":"IF(T$3=Con_end,SUM($I100:T100),0)+T101","v":0},{"$f":"IF(U$3=Con_end,SUM($I100:U100),0)+U101","v":0},{"$f":"IF(V$3=Con_end,SUM($I100:V100),0)+V101","v":0},{"$f":"IF(W$3=Con_end,SUM($I100:W100),0)+W101","v":0},{"$f":"IF(X$3=Con_end,SUM($I100:X100),0)+X101","v":0},{"$f":"IF(Y$3=Con_end,SUM($I100:Y100),0)+Y101","v":0},{"$f":"IF(Z$3=Con_end,SUM($I100:Z100),0)+Z101","v":0},{"$f":"IF(AA$3=Con_end,SUM($I100:AA100),0)+AA101","v":0},{"$f":"IF(AB$3=Con_end,SUM($I100:AB100),0)+AB101","v":0},{"$f":"IF(AC$3=Con_end,SUM($I100:AC100),0)+AC101","v":0},{"$f":"IF(AD$3=Con_end,SUM($I100:AD100),0)+AD101","v":0},{"$f":"IF(AE$3=Con_end,SUM($I100:AE100),0)+AE101","v":0},{"$f":"IF(AF$3=Con_end,SUM($I100:AF100),0)+AF101","v":0},{"$f":"IF(AG$3=Con_end,SUM($I100:AG100),0)+AG101","v":0},{"$f":"IF(AH$3=Con_end,SUM($I100:AH100),0)+AH101","v":0},{"$f":"IF(AI$3=Con_end,SUM($I100:AI100),0)+AI101","v":0},{"$f":"IF(AJ$3=Con_end,SUM($I100:AJ100),0)+AJ101","v":0},{"$f":"IF(AK$3=Con_end,SUM($I100:AK100),0)+AK101","v":0},{"$f":"IF(AL$3=Con_end,SUM($I100:AL100),0)+AL101","v":0},{"$f":"IF(AM$3=Con_end,SUM($I100:AM100),0)+AM101","v":0},{"$f":"IF(AN$3=Con_end,SUM($I100:AN100),0)+AN101","v":0},{"$f":"IF(AO$3=Con_end,SUM($I100:AO100),0)+AO101","v":0},{"$f":"IF(AP$3=Con_end,SUM($I100:AP100),0)+AP101","v":0},{"$f":"IF(AQ$3=Con_end,SUM($I100:AQ100),0)+AQ101","v":0},{"$f":"IF(AR$3=Con_end,SUM($I100:AR100),0)+AR101","v":0},{"$f":"IF(AS$3=Con_end,SUM($I100:AS100),0)+AS101","v":0},{"$f":"IF(AT$3=Con_end,SUM($I100:AT100),0)+AT101","v":0},{"$f":"IF(AU$3=Con_end,SUM($I100:AU100),0)+AU101","v":0},{"$f":"IF(AV$3=Con_end,SUM($I100:AV100),0)+AV101","v":0},{"$f":"IF(AW$3=Con_end,SUM($I100:AW100),0)+AW101","v":0},{"$f":"IF(AX$3=Con_end,SUM($I100:AX100),0)+AX101","v":0},{"$f":"IF(AY$3=Con_end,SUM($I100:AY100),0)+AY101","v":0},{"$f":"IF(AZ$3=Con_end,SUM($I100:AZ100),0)+AZ101","v":0},{"$f":"IF(BA$3=Con_end,SUM($I100:BA100),0)+BA101","v":0},{"$f":"IF(BB$3=Con_end,SUM($I100:BB100),0)+BB101","v":0},{"$f":"IF(BC$3=Con_end,SUM($I100:BC100),0)+BC101","v":0},{"$f":"IF(BD$3=Con_end,SUM($I100:BD100),0)+BD101","v":0},{"$f":"IF(BE$3=Con_end,SUM($I100:BE100),0)+BE101","v":0},{"$f":"IF(BF$3=Con_end,SUM($I100:BF100),0)+BF101","v":0},{"$f":"IF(BG$3=Con_end,SUM($I100:BG100),0)+BG101","v":0},{"$f":"IF(BH$3=Con_end,SUM($I100:BH100),0)+BH101","v":0},{"$f":"IF(BI$3=Con_end,SUM($I100:BI100),0)+BI101","v":0},{"$f":"IF(BJ$3=Con_end,SUM($I100:BJ100),0)+BJ101","v":0},{"$f":"IF(BK$3=Con_end,SUM($I100:BK100),0)+BK101","v":0},{"$f":"IF(BL$3=Con_end,SUM($I100:BL100),0)+BL101","v":0},{"$f":"IF(BM$3=Con_end,SUM($I100:BM100),0)+BM101","v":0},{"$f":"IF(BN$3=Con_end,SUM($I100:BN100),0)+BN101","v":0},{"$f":"IF(BO$3=Con_end,SUM($I100:BO100),0)+BO101","v":0},{"$f":"IF(BP$3=Con_end,SUM($I100:BP100),0)+BP101","v":0},{"$f":"IF(BQ$3=Con_end,SUM($I100:BQ100),0)+BQ101","v":0},{"$f":"IF(BR$3=Con_end,SUM($I100:BR100),0)+BR101","v":0},{"$f":"IF(BS$3=Con_end,SUM($I100:BS100),0)+BS101","v":0},{"$f":"IF(BT$3=Con_end,SUM($I100:BT100),0)+BT101","v":0},{"$f":"IF(BU$3=Con_end,SUM($I100:BU100),0)+BU101","v":0},{"$f":"IF(BV$3=Con_end,SUM($I100:BV100),0)+BV101","v":0},{"$f":"IF(BW$3=Con_end,SUM($I100:BW100),0)+BW101","v":0},{"$f":"IF(BX$3=Con_end,SUM($I100:BX100),0)+BX101","v":0},{"$f":"IF(BY$3=Con_end,SUM($I100:BY100),0)+BY101","v":0},{"$f":"IF(BZ$3=Con_end,SUM($I100:BZ100),0)+BZ101","v":0},{"$f":"IF(CA$3=Con_end,SUM($I100:CA100),0)+CA101","v":0},{"$f":"IF(CB$3=Con_end,SUM($I100:CB100),0)+CB101","v":0},{"$f":"IF(CC$3=Con_end,SUM($I100:CC100),0)+CC101","v":0},{"$f":"IF(CD$3=Con_end,SUM($I100:CD100),0)+CD101","v":0},{"$f":"IF(CE$3=Con_end,SUM($I100:CE100),0)+CE101","v":0},{"$f":"IF(CF$3=Con_end,SUM($I100:CF100),0)+CF101","v":0},{"$f":"IF(CG$3=Con_end,SUM($I100:CG100),0)+CG101","v":0},{"$f":"IF(CH$3=Con_end,SUM($I100:CH100),0)+CH101","v":0},{"$f":"IF(CI$3=Con_end,SUM($I100:CI100),0)+CI101","v":0},{"$f":"IF(CJ$3=Con_end,SUM($I100:CJ100),0)+CJ101","v":0},{"$f":"IF(CK$3=Con_end,SUM($I100:CK100),0)+CK101","v":0},{"$f":"IF(CL$3=Con_end,SUM($I100:CL100),0)+CL101","v":0},{"$f":"IF(CM$3=Con_end,SUM($I100:CM100),0)+CM101","v":0},{"$f":"IF(CN$3=Con_end,SUM($I100:CN100),0)+CN101","v":0},{"$f":"IF(CO$3=Con_end,SUM($I100:CO100),0)+CO101","v":0},{"$f":"IF(CP$3=Con_end,SUM($I100:CP100),0)+CP101","v":0},{"$f":"IF(CQ$3=Con_end,SUM($I100:CQ100),0)+CQ101","v":0},{"$f":"IF(CR$3=Con_end,SUM($I100:CR100),0)+CR101","v":0},{"$f":"IF(CS$3=Con_end,SUM($I100:CS100),0)+CS101","v":0},{"$f":"IF(CT$3=Con_end,SUM($I100:CT100),0)+CT101","v":0},{"$f":"IF(CU$3=Con_end,SUM($I100:CU100),0)+CU101","v":0},{"$f":"IF(CV$3=Con_end,SUM($I100:CV100),0)+CV101","v":0},{"$f":"IF(CW$3=Con_end,SUM($I100:CW100),0)+CW101","v":0},{"$f":"IF(CX$3=Con_end,SUM($I100:CX100),0)+CX101","v":0},{"$f":"IF(CY$3=Con_end,SUM($I100:CY100),0)+CY101","v":0},{"$f":"IF(CZ$3=Con_end,SUM($I100:CZ100),0)+CZ101","v":0},{"$f":"IF(DA$3=Con_end,SUM($I100:DA100),0)+DA101","v":0},{"$f":"IF(DB$3=Con_end,SUM($I100:DB100),0)+DB101","v":0},{"$f":"IF(DC$3=Con_end,SUM($I100:DC100),0)+DC101","v":0},{"$f":"IF(DD$3=Con_end,SUM($I100:DD100),0)+DD101","v":0},{"$f":"IF(DE$3=Con_end,SUM($I100:DE100),0)+DE101","v":0},{"$f":"IF(DF$3=Con_end,SUM($I100:DF100),0)+DF101","v":0},{"$f":"IF(DG$3=Con_end,SUM($I100:DG100),0)+DG101","v":0},{"$f":"IF(DH$3=Con_end,SUM($I100:DH100),0)+DH101","v":0},{"$f":"IF(DI$3=Con_end,SUM($I100:DI100),0)+DI101","v":0},{"$f":"IF(DJ$3=Con_end,SUM($I100:DJ100),0)+DJ101","v":0},{"$f":"IF(DK$3=Con_end,SUM($I100:DK100),0)+DK101","v":0},{"$f":"IF(DL$3=Con_end,SUM($I100:DL100),0)+DL101","v":0},{"$f":"IF(DM$3=Con_end,SUM($I100:DM100),0)+DM101","v":0},{"$f":"IF(DN$3=Con_end,SUM($I100:DN100),0)+DN101","v":0},{"$f":"IF(DO$3=Con_end,SUM($I100:DO100),0)+DO101","v":0},{"$f":"IF(DP$3=Con_end,SUM($I100:DP100),0)+DP101","v":0},{"$f":"IF(DQ$3=Con_end,SUM($I100:DQ100),0)+DQ101","v":0},{"$f":"IF(DR$3=Con_end,SUM($I100:DR100),0)+DR101","v":0},{"$f":"IF(DS$3=Con_end,SUM($I100:DS100),0)+DS101","v":0},{"$f":"IF(DT$3=Con_end,SUM($I100:DT100),0)+DT101","v":0},{"$f":"IF(DU$3=Con_end,SUM($I100:DU100),0)+DU101","v":0},{"$f":"IF(DV$3=Con_end,SUM($I100:DV100),0)+DV101","v":0},{"$f":"IF(DW$3=Con_end,SUM($I100:DW100),0)+DW101","v":0},{"$f":"IF(DX$3=Con_end,SUM($I100:DX100),0)+DX101","v":0},{"$f":"IF(DY$3=Con_end,SUM($I100:DY100),0)+DY101","v":0},{"$f":"IF(DZ$3=Con_end,SUM($I100:DZ100),0)+DZ101","v":0},{"$f":"IF(EA$3=Con_end,SUM($I100:EA100),0)+EA101","v":0},{"$f":"IF(EB$3=Con_end,SUM($I100:EB100),0)+EB101","v":0},{"$f":"IF(EC$3=Con_end,SUM($I100:EC100),0)+EC101","v":0},{"$f":"IF(ED$3=Con_end,SUM($I100:ED100),0)+ED101","v":0},{"$f":"IF(EE$3=Con_end,SUM($I100:EE100),0)+EE101","v":0},{"$f":"IF(EF$3=Con_end,SUM($I100:EF100),0)+EF101","v":0},{"$f":"IF(EG$3=Con_end,SUM($I100:EG100),0)+EG101","v":0},{"$f":"IF(EH$3=Con_end,SUM($I100:EH100),0)+EH101","v":0},{"$f":"IF(EI$3=Con_end,SUM($I100:EI100),0)+EI101","v":0},{"$f":"IF(EJ$3=Con_end,SUM($I100:EJ100),0)+EJ101","v":0},{"$f":"IF(EK$3=Con_end,SUM($I100:EK100),0)+EK101","v":0},{"$f":"IF(EL$3=Con_end,SUM($I100:EL100),0)+EL101","v":0},{"$f":"IF(EM$3=Con_end,SUM($I100:EM100),0)+EM101","v":0},{"$f":"IF(EN$3=Con_end,SUM($I100:EN100),0)+EN101","v":0},{"$f":"IF(EO$3=Con_end,SUM($I100:EO100),0)+EO101","v":0},{"$f":"IF(EP$3=Con_end,SUM($I100:EP100),0)+EP101","v":0},{"$f":"IF(EQ$3=Con_end,SUM($I100:EQ100),0)+EQ101","v":0},{"$f":"IF(ER$3=Con_end,SUM($I100:ER100),0)+ER101","v":0},{"$f":"IF(ES$3=Con_end,SUM($I100:ES100),0)+ES101","v":0},{"$f":"IF(ET$3=Con_end,SUM($I100:ET100),0)+ET101","v":0},{"$f":"IF(EU$3=Con_end,SUM($I100:EU100),0)+EU101","v":0},{"$f":"IF(EV$3=Con_end,SUM($I100:EV100),0)+EV101","v":0},{"$f":"IF(EW$3=Con_end,SUM($I100:EW100),0)+EW101","v":0},{"$f":"IF(EX$3=Con_end,SUM($I100:EX100),0)+EX101","v":0},{"$f":"IF(EY$3=Con_end,SUM($I100:EY100),0)+EY101","v":0},{"$f":"IF(EZ$3=Con_end,SUM($I100:EZ100),0)+EZ101","v":0},{"$f":"IF(FA$3=Con_end,SUM($I100:FA100),0)+FA101","v":0},{"$f":"IF(FB$3=Con_end,SUM($I100:FB100),0)+FB101","v":0},{"$f":"IF(FC$3=Con_end,SUM($I100:FC100),0)+FC101","v":0},{"$f":"IF(FD$3=Con_end,SUM($I100:FD100),0)+FD101","v":0},{"$f":"IF(FE$3=Con_end,SUM($I100:FE100),0)+FE101","v":0},{"$f":"IF(FF$3=Con_end,SUM($I100:FF100),0)+FF101","v":0},{"$f":"IF(FG$3=Con_end,SUM($I100:FG100),0)+FG101","v":0},{"$f":"IF(FH$3=Con_end,SUM($I100:FH100),0)+FH101","v":0},{"$f":"IF(FI$3=Con_end,SUM($I100:FI100),0)+FI101","v":0},{"$f":"IF(FJ$3=Con_end,SUM($I100:FJ100),0)+FJ101","v":0},{"$f":"IF(FK$3=Con_end,SUM($I100:FK100),0)+FK101","v":0},{"$f":"IF(FL$3=Con_end,SUM($I100:FL100),0)+FL101","v":0},{"$f":"IF(FM$3=Con_end,SUM($I100:FM100),0)+FM101","v":0},{"$f":"IF(FN$3=Con_end,SUM($I100:FN100),0)+FN101","v":0},{"$f":"IF(FO$3=Con_end,SUM($I100:FO100),0)+FO101","v":0},{"$f":"IF(FP$3=Con_end,SUM($I100:FP100),0)+FP101","v":0},{"$f":"IF(FQ$3=Con_end,SUM($I100:FQ100),0)+FQ101","v":0},{"$f":"IF(FR$3=Con_end,SUM($I100:FR100),0)+FR101","v":0},{"$f":"IF(FS$3=Con_end,SUM($I100:FS100),0)+FS101","v":0}]
[]
[null,null,"Counter"]
[null,null,"Straigh line","Num#",{"$f":"1/E109","v":60},null,null,null,{"$f":"MIN(H105+1,$E105)","v":1},{"$f":"MIN(I105+1,$E105)","v":2},{"$f":"MIN(J105+1,$E105)","v":3},{"$f":"MIN(K105+1,$E105)","v":4},{"$f":"MIN(L105+1,$E105)","v":5},{"$f":"MIN(M105+1,$E105)","v":6},{"$f":"MIN(N105+1,$E105)","v":7},{"$f":"MIN(O105+1,$E105)","v":8},{"$f":"MIN(P105+1,$E105)","v":9},{"$f":"MIN(Q105+1,$E105)","v":10},{"$f":"MIN(R105+1,$E105)","v":11},{"$f":"MIN(S105+1,$E105)","v":12},{"$f":"MIN(T105+1,$E105)","v":13},{"$f":"MIN(U105+1,$E105)","v":14},{"$f":"MIN(V105+1,$E105)","v":15},{"$f":"MIN(W105+1,$E105)","v":16},{"$f":"MIN(X105+1,$E105)","v":17},{"$f":"MIN(Y105+1,$E105)","v":18},{"$f":"MIN(Z105+1,$E105)","v":19},{"$f":"MIN(AA105+1,$E105)","v":20},{"$f":"MIN(AB105+1,$E105)","v":21},{"$f":"MIN(AC105+1,$E105)","v":22},{"$f":"MIN(AD105+1,$E105)","v":23},{"$f":"MIN(AE105+1,$E105)","v":24},{"$f":"MIN(AF105+1,$E105)","v":25},{"$f":"MIN(AG105+1,$E105)","v":26},{"$f":"MIN(AH105+1,$E105)","v":27},{"$f":"MIN(AI105+1,$E105)","v":28},{"$f":"MIN(AJ105+1,$E105)","v":29},{"$f":"MIN(AK105+1,$E105)","v":30},{"$f":"MIN(AL105+1,$E105)","v":31},{"$f":"MIN(AM105+1,$E105)","v":32},{"$f":"MIN(AN105+1,$E105)","v":33},{"$f":"MIN(AO105+1,$E105)","v":34},{"$f":"MIN(AP105+1,$E105)","v":35},{"$f":"MIN(AQ105+1,$E105)","v":36},{"$f":"MIN(AR105+1,$E105)","v":37},{"$f":"MIN(AS105+1,$E105)","v":38},{"$f":"MIN(AT105+1,$E105)","v":39},{"$f":"MIN(AU105+1,$E105)","v":40},{"$f":"MIN(AV105+1,$E105)","v":41},{"$f":"MIN(AW105+1,$E105)","v":42},{"$f":"MIN(AX105+1,$E105)","v":43},{"$f":"MIN(AY105+1,$E105)","v":44},{"$f":"MIN(AZ105+1,$E105)","v":45},{"$f":"MIN(BA105+1,$E105)","v":46},{"$f":"MIN(BB105+1,$E105)","v":47},{"$f":"MIN(BC105+1,$E105)","v":48},{"$f":"MIN(BD105+1,$E105)","v":49},{"$f":"MIN(BE105+1,$E105)","v":50},{"$f":"MIN(BF105+1,$E105)","v":51},{"$f":"MIN(BG105+1,$E105)","v":52},{"$f":"MIN(BH105+1,$E105)","v":53},{"$f":"MIN(BI105+1,$E105)","v":54},{"$f":"MIN(BJ105+1,$E105)","v":55},{"$f":"MIN(BK105+1,$E105)","v":56},{"$f":"MIN(BL105+1,$E105)","v":57},{"$f":"MIN(BM105+1,$E105)","v":58},{"$f":"MIN(BN105+1,$E105)","v":59},{"$f":"MIN(BO105+1,$E105)","v":60},{"$f":"MIN(BP105+1,$E105)","v":60},{"$f":"MIN(BQ105+1,$E105)","v":60},{"$f":"MIN(BR105+1,$E105)","v":60},{"$f":"MIN(BS105+1,$E105)","v":60},{"$f":"MIN(BT105+1,$E105)","v":60},{"$f":"MIN(BU105+1,$E105)","v":60},{"$f":"MIN(BV105+1,$E105)","v":60},{"$f":"MIN(BW105+1,$E105)","v":60},{"$f":"MIN(BX105+1,$E105)","v":60},{"$f":"MIN(BY105+1,$E105)","v":60},{"$f":"MIN(BZ105+1,$E105)","v":60},{"$f":"MIN(CA105+1,$E105)","v":60},{"$f":"MIN(CB105+1,$E105)","v":60},{"$f":"MIN(CC105+1,$E105)","v":60},{"$f":"MIN(CD105+1,$E105)","v":60},{"$f":"MIN(CE105+1,$E105)","v":60},{"$f":"MIN(CF105+1,$E105)","v":60},{"$f":"MIN(CG105+1,$E105)","v":60},{"$f":"MIN(CH105+1,$E105)","v":60},{"$f":"MIN(CI105+1,$E105)","v":60},{"$f":"MIN(CJ105+1,$E105)","v":60},{"$f":"MIN(CK105+1,$E105)","v":60},{"$f":"MIN(CL105+1,$E105)","v":60},{"$f":"MIN(CM105+1,$E105)","v":60},{"$f":"MIN(CN105+1,$E105)","v":60},{"$f":"MIN(CO105+1,$E105)","v":60},{"$f":"MIN(CP105+1,$E105)","v":60},{"$f":"MIN(CQ105+1,$E105)","v":60},{"$f":"MIN(CR105+1,$E105)","v":60},{"$f":"MIN(CS105+1,$E105)","v":60},{"$f":"MIN(CT105+1,$E105)","v":60},{"$f":"MIN(CU105+1,$E105)","v":60},{"$f":"MIN(CV105+1,$E105)","v":60},{"$f":"MIN(CW105+1,$E105)","v":60},{"$f":"MIN(CX105+1,$E105)","v":60},{"$f":"MIN(CY105+1,$E105)","v":60},{"$f":"MIN(CZ105+1,$E105)","v":60},{"$f":"MIN(DA105+1,$E105)","v":60},{"$f":"MIN(DB105+1,$E105)","v":60},{"$f":"MIN(DC105+1,$E105)","v":60},{"$f":"MIN(DD105+1,$E105)","v":60},{"$f":"MIN(DE105+1,$E105)","v":60},{"$f":"MIN(DF105+1,$E105)","v":60},{"$f":"MIN(DG105+1,$E105)","v":60},{"$f":"MIN(DH105+1,$E105)","v":60},{"$f":"MIN(DI105+1,$E105)","v":60},{"$f":"MIN(DJ105+1,$E105)","v":60},{"$f":"MIN(DK105+1,$E105)","v":60},{"$f":"MIN(DL105+1,$E105)","v":60},{"$f":"MIN(DM105+1,$E105)","v":60},{"$f":"MIN(DN105+1,$E105)","v":60},{"$f":"MIN(DO105+1,$E105)","v":60},{"$f":"MIN(DP105+1,$E105)","v":60},{"$f":"MIN(DQ105+1,$E105)","v":60},{"$f":"MIN(DR105+1,$E105)","v":60},{"$f":"MIN(DS105+1,$E105)","v":60},{"$f":"MIN(DT105+1,$E105)","v":60},{"$f":"MIN(DU105+1,$E105)","v":60},{"$f":"MIN(DV105+1,$E105)","v":60},{"$f":"MIN(DW105+1,$E105)","v":60},{"$f":"MIN(DX105+1,$E105)","v":60},{"$f":"MIN(DY105+1,$E105)","v":60},{"$f":"MIN(DZ105+1,$E105)","v":60},{"$f":"MIN(EA105+1,$E105)","v":60},{"$f":"MIN(EB105+1,$E105)","v":60},{"$f":"MIN(EC105+1,$E105)","v":60},{"$f":"MIN(ED105+1,$E105)","v":60},{"$f":"MIN(EE105+1,$E105)","v":60},{"$f":"MIN(EF105+1,$E105)","v":60},{"$f":"MIN(EG105+1,$E105)","v":60},{"$f":"MIN(EH105+1,$E105)","v":60},{"$f":"MIN(EI105+1,$E105)","v":60},{"$f":"MIN(EJ105+1,$E105)","v":60},{"$f":"MIN(EK105+1,$E105)","v":60},{"$f":"MIN(EL105+1,$E105)","v":60},{"$f":"MIN(EM105+1,$E105)","v":60},{"$f":"MIN(EN105+1,$E105)","v":60},{"$f":"MIN(EO105+1,$E105)","v":60},{"$f":"MIN(EP105+1,$E105)","v":60},{"$f":"MIN(EQ105+1,$E105)","v":60},{"$f":"MIN(ER105+1,$E105)","v":60},{"$f":"MIN(ES105+1,$E105)","v":60},{"$f":"MIN(ET105+1,$E105)","v":60},{"$f":"MIN(EU105+1,$E105)","v":60},{"$f":"MIN(EV105+1,$E105)","v":60},{"$f":"MIN(EW105+1,$E105)","v":60},{"$f":"MIN(EX105+1,$E105)","v":60},{"$f":"MIN(EY105+1,$E105)","v":60},{"$f":"MIN(EZ105+1,$E105)","v":60},{"$f":"MIN(FA105+1,$E105)","v":60},{"$f":"MIN(FB105+1,$E105)","v":60},{"$f":"MIN(FC105+1,$E105)","v":60},{"$f":"MIN(FD105+1,$E105)","v":60},{"$f":"MIN(FE105+1,$E105)","v":60},{"$f":"MIN(FF105+1,$E105)","v":60},{"$f":"MIN(FG105+1,$E105)","v":60},{"$f":"MIN(FH105+1,$E105)","v":60},{"$f":"MIN(FI105+1,$E105)","v":60},{"$f":"MIN(FJ105+1,$E105)","v":60},{"$f":"MIN(FK105+1,$E105)","v":60},{"$f":"MIN(FL105+1,$E105)","v":60},{"$f":"MIN(FM105+1,$E105)","v":60},{"$f":"MIN(FN105+1,$E105)","v":60},{"$f":"MIN(FO105+1,$E105)","v":60},{"$f":"MIN(FP105+1,$E105)","v":60},{"$f":"MIN(FQ105+1,$E105)","v":60},{"$f":"MIN(FR105+1,$E105)","v":60}]
[null,null,"MACRS","Num#",{"$f":"INDEX('Inputs - Tax'!$E$88:$E$90,F111)*4","v":64},null,null,null,{"$f":"MIN(H106+1,$E106)","v":1},2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,50,51,52,53,54,55,56,57,58,59,60,61,62,63,64,64,64,64,64,64,64,64,64,64,64,64,64,64,64,64,64,64,64,64,64,64,64,64,64,64,64,64,64,64,64,64,64,64,64,64,64,64,64,64,64,64,64,64,64,64,64,64,64,64,64,64,64,64,64,64,64,64,64,64,64,64,64,64,64,64,64,64,64,64,64,64,64,64,64,64,64,64,64,64,64,64,64,64,64,64,64,64,64,64,64,64,64,64,64,64,64,64,64,64,64,64,64,64]
[]
[null,null,"Depreciation"]
[null,null,"Straight line","USD '000",{"$f":"INDEX('Inputs - Tax'!$G$70:$G$72,Dep!B92)","v":1.6666666666666666E-2},null,null,{"$f":"SUM(I109:FS109)","v":0},{"$f":"SUM(OFFSET(H102,0,0,1,-I105))*$E109","v":0},{"$f":"SUM(OFFSET(I102,0,0,1,-J105))*$E109","v":0},{"$f":"SUM(OFFSET(J102,0,0,1,-K105))*$E109","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(BU102,0,0,1,-BV105))*$E109","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(EG102,0,0,1,-EH105))*$E109","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Reducing balance","USD '000",{"$f":"INDEX('Inputs - Tax'!$F$76:$F$78,B92)","v":3.3333333333333333E-2},"Dep. Type",null,{"$error":"#REF!"},{"$f":"I94*$E110","v":0},{"$f":"J94*$E110","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"BV94*$E110","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"EH94*$E110","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,null,"MACRS","USD '000",{"$f":"INDEX('Inputs - Tax'!$E$58:$E$60,B92)","v":"15 year"},{"$f":"MATCH(E111,'Inputs - Tax'!$C$88:$C$90,0)","v":3},"Position",{"$error":"#REF!"},{"$f":"SUMPRODUCT(OFFSET(H102,0,0,1,-I106),OFFSET('Inputs - Tax'!#REF!,$F111,0,1,-I106))","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT(OFFSET(I102,0,0,1,-J106),OFFSET('Inputs - Tax'!#REF!,$F111,0,1,-J106))","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT(OFFSET(J102,0,0,1,-K106),OFFSET('Inputs - Tax'!#REF!,$F111,0,1,-K106))","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT(OFFSET(K102,0,0,1,-L106),OFFSET('Inputs - Tax'!#REF!,$F111,0,1,-L106))","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT(OFFSET(L102,0,0,1,-M106),OFFSET('Inputs - Tax'!#REF!,$F111,0,1,-M106))","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT(OFFSET(M102,0,0,1,-N106),OFFSET('Inputs - Tax'!#REF!,$F111,0,1,-N106))","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT(OFFSET(N102,0,0,1,-O106),OFFSET('Inputs - Tax'!#REF!,$F111,0,1,-O106))","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT(OFFSET(O102,0,0,1,-P106),OFFSET('Inputs - Tax'!#REF!,$F111,0,1,-P106))","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT(OFFSET(P102,0,0,1,-Q106),OFFSET('Inputs - Tax'!#REF!,$F111,0,1,-Q106))","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT(OFFSET(Q102,0,0,1,-R106),OFFSET('Inputs - Tax'!#REF!,$F111,0,1,-R106))","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT(OFFSET(R102,0,0,1,-S106),OFFSET('Inputs - Tax'!#REF!,$F111,0,1,-S106))","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT(OFFSET(S102,0,0,1,-T106),OFFSET('Inputs - Tax'!#REF!,$F111,0,1,-T106))","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT(OFFSET(T102,0,0,1,-U106),OFFSET('Inputs - Tax'!#REF!,$F111,0,1,-U106))","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT(OFFSET(U102,0,0,1,-V106),OFFSET('Inputs - Tax'!#REF!,$F111,0,1,-V106))","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT(OFFSET(V102,0,0,1,-W106),OFFSET('Inputs - Tax'!#REF!,$F111,0,1,-W106))","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT(OFFSET(W102,0,0,1,-X106),OFFSET('Inputs - Tax'!#REF!,$F111,0,1,-X106))","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT(OFFSET(X102,0,0,1,-Y106),OFFSET('Inputs - Tax'!#REF!,$F111,0,1,-Y106))","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT(OFFSET(Y102,0,0,1,-Z106),OFFSET('Inputs - Tax'!#REF!,$F111,0,1,-Z106))","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT(OFFSET(Z102,0,0,1,-AA106),OFFSET('Inputs - Tax'!#REF!,$F111,0,1,-AA106))","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT(OFFSET(AA102,0,0,1,-AB106),OFFSET('Inputs - Tax'!#REF!,$F111,0,1,-AB106))","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT(OFFSET(AB102,0,0,1,-AC106),OFFSET('Inputs - Tax'!#REF!,$F111,0,1,-AC106))","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT(OFFSET(AC102,0,0,1,-AD106),OFFSET('Inputs - Tax'!#REF!,$F111,0,1,-AD106))","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT(OFFSET(AD102,0,0,1,-AE106),OFFSET('Inputs - Tax'!#REF!,$F111,0,1,-AE106))","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT(OFFSET(AE102,0,0,1,-AF106),OFFSET('Inputs - Tax'!#REF!,$F111,0,1,-AF106))","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT(OFFSET(AF102,0,0,1,-AG106),OFFSET('Inputs - Tax'!#REF!,$F111,0,1,-AG106))","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT(OFFSET(AG102,0,0,1,-AH106),OFFSET('Inputs - Tax'!#REF!,$F111,0,1,-AH106))","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT(OFFSET(AH102,0,0,1,-AI106),OFFSET('Inputs - Tax'!#REF!,$F111,0,1,-AI106))","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT(OFFSET(AI102,0,0,1,-AJ106),OFFSET('Inputs - Tax'!#REF!,$F111,0,1,-AJ106))","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT(OFFSET(AJ102,0,0,1,-AK106),OFFSET('Inputs - Tax'!#REF!,$F111,0,1,-AK106))","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT(OFFSET(AK102,0,0,1,-AL106),OFFSET('Inputs - Tax'!#REF!,$F111,0,1,-AL106))","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT(OFFSET(AL102,0,0,1,-AM106),OFFSET('Inputs - Tax'!#REF!,$F111,0,1,-AM106))","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT(OFFSET(AM102,0,0,1,-AN106),OFFSET('Inputs - Tax'!#REF!,$F111,0,1,-AN106))","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT(OFFSET(AN102,0,0,1,-AO106),OFFSET('Inputs - Tax'!#REF!,$F111,0,1,-AO106))","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT(OFFSET(AO102,0,0,1,-AP106),OFFSET('Inputs - Tax'!#REF!,$F111,0,1,-AP106))","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT(OFFSET(AP102,0,0,1,-AQ106),OFFSET('Inputs - Tax'!#REF!,$F111,0,1,-AQ106))","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT(OFFSET(AQ102,0,0,1,-AR106),OFFSET('Inputs - Tax'!#REF!,$F111,0,1,-AR106))","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT(OFFSET(AR102,0,0,1,-AS106),OFFSET('Inputs - Tax'!#REF!,$F111,0,1,-AS106))","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT(OFFSET(AS102,0,0,1,-AT106),OFFSET('Inputs - Tax'!#REF!,$F111,0,1,-AT106))","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT(OFFSET(AT102,0,0,1,-AU106),OFFSET('Inputs - Tax'!#REF!,$F111,0,1,-AU106))","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT(OFFSET(AU102,0,0,1,-AV106),OFFSET('Inputs - Tax'!#REF!,$F111,0,1,-AV106))","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT(OFFSET(AV102,0,0,1,-AW106),OFFSET('Inputs - Tax'!#REF!,$F111,0,1,-AW106))","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT(OFFSET(AW102,0,0,1,-AX106),OFFSET('Inputs - Tax'!#REF!,$F111,0,1,-AX106))","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT(OFFSET(AX102,0,0,1,-AY106),OFFSET('Inputs - Tax'!#REF!,$F111,0,1,-AY106))","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT(OFFSET(AY102,0,0,1,-AZ106),OFFSET('Inputs - Tax'!#REF!,$F111,0,1,-AZ106))","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT(OFFSET(AZ102,0,0,1,-BA106),OFFSET('Inputs - Tax'!#REF!,$F111,0,1,-BA106))","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT(OFFSET(BA102,0,0,1,-BB106),OFFSET('Inputs - Tax'!#REF!,$F111,0,1,-BB106))","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT(OFFSET(BB102,0,0,1,-BC106),OFFSET('Inputs - Tax'!#REF!,$F111,0,1,-BC106))","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT(OFFSET(BC102,0,0,1,-BD106),OFFSET('Inputs - Tax'!#REF!,$F111,0,1,-BD106))","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT(OFFSET(BD102,0,0,1,-BE106),OFFSET('Inputs - Tax'!#REF!,$F111,0,1,-BE106))","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT(OFFSET(BE102,0,0,1,-BF106),OFFSET('Inputs - Tax'!#REF!,$F111,0,1,-BF106))","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT(OFFSET(BF102,0,0,1,-BG106),OFFSET('Inputs - Tax'!#REF!,$F111,0,1,-BG106))","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT(OFFSET(BG102,0,0,1,-BH106),OFFSET('Inputs - Tax'!#REF!,$F111,0,1,-BH106))","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT(OFFSET(BH102,0,0,1,-BI106),OFFSET('Inputs - Tax'!#REF!,$F111,0,1,-BI106))","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT(OFFSET(BI102,0,0,1,-BJ106),OFFSET('Inputs - Tax'!#REF!,$F111,0,1,-BJ106))","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT(OFFSET(BJ102,0,0,1,-BK106),OFFSET('Inputs - Tax'!#REF!,$F111,0,1,-BK106))","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT(OFFSET(BK102,0,0,1,-BL106),OFFSET('Inputs - Tax'!#REF!,$F111,0,1,-BL106))","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT(OFFSET(BL102,0,0,1,-BM106),OFFSET('Inputs - Tax'!#REF!,$F111,0,1,-BM106))","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT(OFFSET(BM102,0,0,1,-BN106),OFFSET('Inputs - Tax'!#REF!,$F111,0,1,-BN106))","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT(OFFSET(BN102,0,0,1,-BO106),OFFSET('Inputs - Tax'!#REF!,$F111,0,1,-BO106))","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT(OFFSET(BO102,0,0,1,-BP106),OFFSET('Inputs - Tax'!#REF!,$F111,0,1,-BP106))","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT(OFFSET(BP102,0,0,1,-BQ106),OFFSET('Inputs - Tax'!#REF!,$F111,0,1,-BQ106))","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT(OFFSET(BQ102,0,0,1,-BR106),OFFSET('Inputs - Tax'!#REF!,$F111,0,1,-BR106))","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT(OFFSET(BR102,0,0,1,-BS106),OFFSET('Inputs - Tax'!#REF!,$F111,0,1,-BS106))","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT(OFFSET(BS102,0,0,1,-BT106),OFFSET('Inputs - Tax'!#REF!,$F111,0,1,-BT106))","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT(OFFSET(BT102,0,0,1,-BU106),OFFSET('Inputs - Tax'!#REF!,$F111,0,1,-BU106))","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT(OFFSET(BU102,0,0,1,-BV106),OFFSET('Inputs - Tax'!#REF!,$F111,0,1,-BV106))","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT(OFFSET(BV102,0,0,1,-BW106),OFFSET('Inputs - Tax'!#REF!,$F111,0,1,-BW106))","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT(OFFSET(BW102,0,0,1,-BX106),OFFSET('Inputs - Tax'!#REF!,$F111,0,1,-BX106))","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT(OFFSET(BX102,0,0,1,-BY106),OFFSET('Inputs - Tax'!#REF!,$F111,0,1,-BY106))","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT(OFFSET(BY102,0,0,1,-BZ106),OFFSET('Inputs - Tax'!#REF!,$F111,0,1,-BZ106))","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT(OFFSET(BZ102,0,0,1,-CA106),OFFSET('Inputs - Tax'!#REF!,$F111,0,1,-CA106))","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT(OFFSET(CA102,0,0,1,-CB106),OFFSET('Inputs - Tax'!#REF!,$F111,0,1,-CB106))","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT(OFFSET(CB102,0,0,1,-CC106),OFFSET('Inputs - Tax'!#REF!,$F111,0,1,-CC106))","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT(OFFSET(CC102,0,0,1,-CD106),OFFSET('Inputs - Tax'!#REF!,$F111,0,1,-CD106))","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT(OFFSET(CD102,0,0,1,-CE106),OFFSET('Inputs - Tax'!#REF!,$F111,0,1,-CE106))","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT(OFFSET(CE102,0,0,1,-CF106),OFFSET('Inputs - Tax'!#REF!,$F111,0,1,-CF106))","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT(OFFSET(CF102,0,0,1,-CG106),OFFSET('Inputs - Tax'!#REF!,$F111,0,1,-CG106))","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT(OFFSET(CG102,0,0,1,-CH106),OFFSET('Inputs - Tax'!#REF!,$F111,0,1,-CH106))","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT(OFFSET(CH102,0,0,1,-CI106),OFFSET('Inputs - Tax'!#REF!,$F111,0,1,-CI106))","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT(OFFSET(CI102,0,0,1,-CJ106),OFFSET('Inputs - Tax'!#REF!,$F111,0,1,-CJ106))","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT(OFFSET(CJ102,0,0,1,-CK106),OFFSET('Inputs - Tax'!#REF!,$F111,0,1,-CK106))","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT(OFFSET(CK102,0,0,1,-CL106),OFFSET('Inputs - Tax'!#REF!,$F111,0,1,-CL106))","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT(OFFSET(CL102,0,0,1,-CM106),OFFSET('Inputs - Tax'!#REF!,$F111,0,1,-CM106))","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT(OFFSET(CM102,0,0,1,-CN106),OFFSET('Inputs - Tax'!#REF!,$F111,0,1,-CN106))","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT(OFFSET(CN102,0,0,1,-CO106),OFFSET('Inputs - Tax'!#REF!,$F111,0,1,-CO106))","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT(OFFSET(CO102,0,0,1,-CP106),OFFSET('Inputs - Tax'!#REF!,$F111,0,1,-CP106))","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT(OFFSET(CP102,0,0,1,-CQ106),OFFSET('Inputs - Tax'!#REF!,$F111,0,1,-CQ106))","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT(OFFSET(CQ102,0,0,1,-CR106),OFFSET('Inputs - Tax'!#REF!,$F111,0,1,-CR106))","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT(OFFSET(CR102,0,0,1,-CS106),OFFSET('Inputs - Tax'!#REF!,$F111,0,1,-CS106))","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT(OFFSET(CS102,0,0,1,-CT106),OFFSET('Inputs - Tax'!#REF!,$F111,0,1,-CT106))","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT(OFFSET(CT102,0,0,1,-CU106),OFFSET('Inputs - Tax'!#REF!,$F111,0,1,-CU106))","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT(OFFSET(CU102,0,0,1,-CV106),OFFSET('Inputs - Tax'!#REF!,$F111,0,1,-CV106))","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT(OFFSET(CV102,0,0,1,-CW106),OFFSET('Inputs - Tax'!#REF!,$F111,0,1,-CW106))","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT(OFFSET(CW102,0,0,1,-CX106),OFFSET('Inputs - Tax'!#REF!,$F111,0,1,-CX106))","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT(OFFSET(CX102,0,0,1,-CY106),OFFSET('Inputs - Tax'!#REF!,$F111,0,1,-CY106))","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT(OFFSET(CY102,0,0,1,-CZ106),OFFSET('Inputs - Tax'!#REF!,$F111,0,1,-CZ106))","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT(OFFSET(CZ102,0,0,1,-DA106),OFFSET('Inputs - Tax'!#REF!,$F111,0,1,-DA106))","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT(OFFSET(DA102,0,0,1,-DB106),OFFSET('Inputs - Tax'!#REF!,$F111,0,1,-DB106))","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT(OFFSET(DB102,0,0,1,-DC106),OFFSET('Inputs - Tax'!#REF!,$F111,0,1,-DC106))","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT(OFFSET(DC102,0,0,1,-DD106),OFFSET('Inputs - Tax'!#REF!,$F111,0,1,-DD106))","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT(OFFSET(DD102,0,0,1,-DE106),OFFSET('Inputs - Tax'!#REF!,$F111,0,1,-DE106))","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT(OFFSET(DE102,0,0,1,-DF106),OFFSET('Inputs - Tax'!#REF!,$F111,0,1,-DF106))","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT(OFFSET(DF102,0,0,1,-DG106),OFFSET('Inputs - Tax'!#REF!,$F111,0,1,-DG106))","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT(OFFSET(DG102,0,0,1,-DH106),OFFSET('Inputs - Tax'!#REF!,$F111,0,1,-DH106))","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT(OFFSET(DH102,0,0,1,-DI106),OFFSET('Inputs - Tax'!#REF!,$F111,0,1,-DI106))","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT(OFFSET(DI102,0,0,1,-DJ106),OFFSET('Inputs - Tax'!#REF!,$F111,0,1,-DJ106))","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT(OFFSET(DJ102,0,0,1,-DK106),OFFSET('Inputs - Tax'!#REF!,$F111,0,1,-DK106))","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT(OFFSET(DK102,0,0,1,-DL106),OFFSET('Inputs - Tax'!#REF!,$F111,0,1,-DL106))","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT(OFFSET(DL102,0,0,1,-DM106),OFFSET('Inputs - Tax'!#REF!,$F111,0,1,-DM106))","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT(OFFSET(DM102,0,0,1,-DN106),OFFSET('Inputs - Tax'!#REF!,$F111,0,1,-DN106))","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT(OFFSET(DN102,0,0,1,-DO106),OFFSET('Inputs - Tax'!#REF!,$F111,0,1,-DO106))","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT(OFFSET(DO102,0,0,1,-DP106),OFFSET('Inputs - Tax'!#REF!,$F111,0,1,-DP106))","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT(OFFSET(DP102,0,0,1,-DQ106),OFFSET('Inputs - Tax'!#REF!,$F111,0,1,-DQ106))","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT(OFFSET(DQ102,0,0,1,-DR106),OFFSET('Inputs - Tax'!#REF!,$F111,0,1,-DR106))","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT(OFFSET(DR102,0,0,1,-DS106),OFFSET('Inputs - Tax'!#REF!,$F111,0,1,-DS106))","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT(OFFSET(DS102,0,0,1,-DT106),OFFSET('Inputs - Tax'!#REF!,$F111,0,1,-DT106))","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT(OFFSET(DT102,0,0,1,-DU106),OFFSET('Inputs - Tax'!#REF!,$F111,0,1,-DU106))","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT(OFFSET(DU102,0,0,1,-DV106),OFFSET('Inputs - Tax'!#REF!,$F111,0,1,-DV106))","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT(OFFSET(DV102,0,0,1,-DW106),OFFSET('Inputs - Tax'!#REF!,$F111,0,1,-DW106))","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT(OFFSET(DW102,0,0,1,-DX106),OFFSET('Inputs - Tax'!#REF!,$F111,0,1,-DX106))","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT(OFFSET(DX102,0,0,1,-DY106),OFFSET('Inputs - Tax'!#REF!,$F111,0,1,-DY106))","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT(OFFSET(DY102,0,0,1,-DZ106),OFFSET('Inputs - Tax'!#REF!,$F111,0,1,-DZ106))","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT(OFFSET(DZ102,0,0,1,-EA106),OFFSET('Inputs - Tax'!#REF!,$F111,0,1,-EA106))","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT(OFFSET(EA102,0,0,1,-EB106),OFFSET('Inputs - Tax'!#REF!,$F111,0,1,-EB106))","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT(OFFSET(EB102,0,0,1,-EC106),OFFSET('Inputs - Tax'!#REF!,$F111,0,1,-EC106))","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT(OFFSET(EC102,0,0,1,-ED106),OFFSET('Inputs - Tax'!#REF!,$F111,0,1,-ED106))","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT(OFFSET(ED102,0,0,1,-EE106),OFFSET('Inputs - Tax'!#REF!,$F111,0,1,-EE106))","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT(OFFSET(EE102,0,0,1,-EF106),OFFSET('Inputs - Tax'!#REF!,$F111,0,1,-EF106))","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT(OFFSET(EF102,0,0,1,-EG106),OFFSET('Inputs - Tax'!#REF!,$F111,0,1,-EG106))","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT(OFFSET(EG102,0,0,1,-EH106),OFFSET('Inputs - Tax'!#REF!,$F111,0,1,-EH106))","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT(OFFSET(EH102,0,0,1,-EI106),OFFSET('Inputs - Tax'!#REF!,$F111,0,1,-EI106))","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT(OFFSET(EI102,0,0,1,-EJ106),OFFSET('Inputs - Tax'!#REF!,$F111,0,1,-EJ106))","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT(OFFSET(EJ102,0,0,1,-EK106),OFFSET('Inputs - Tax'!#REF!,$F111,0,1,-EK106))","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT(OFFSET(EK102,0,0,1,-EL106),OFFSET('Inputs - Tax'!#REF!,$F111,0,1,-EL106))","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT(OFFSET(EL102,0,0,1,-EM106),OFFSET('Inputs - Tax'!#REF!,$F111,0,1,-EM106))","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT(OFFSET(EM102,0,0,1,-EN106),OFFSET('Inputs - Tax'!#REF!,$F111,0,1,-EN106))","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT(OFFSET(EN102,0,0,1,-EO106),OFFSET('Inputs - Tax'!#REF!,$F111,0,1,-EO106))","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT(OFFSET(EO102,0,0,1,-EP106),OFFSET('Inputs - Tax'!#REF!,$F111,0,1,-EP106))","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT(OFFSET(EP102,0,0,1,-EQ106),OFFSET('Inputs - Tax'!#REF!,$F111,0,1,-EQ106))","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT(OFFSET(EQ102,0,0,1,-ER106),OFFSET('Inputs - Tax'!#REF!,$F111,0,1,-ER106))","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT(OFFSET(ER102,0,0,1,-ES106),OFFSET('Inputs - Tax'!#REF!,$F111,0,1,-ES106))","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT(OFFSET(ES102,0,0,1,-ET106),OFFSET('Inputs - Tax'!#REF!,$F111,0,1,-ET106))","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT(OFFSET(ET102,0,0,1,-EU106),OFFSET('Inputs - Tax'!#REF!,$F111,0,1,-EU106))","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT(OFFSET(EU102,0,0,1,-EV106),OFFSET('Inputs - Tax'!#REF!,$F111,0,1,-EV106))","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT(OFFSET(EV102,0,0,1,-EW106),OFFSET('Inputs - Tax'!#REF!,$F111,0,1,-EW106))","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT(OFFSET(EW102,0,0,1,-EX106),OFFSET('Inputs - Tax'!#REF!,$F111,0,1,-EX106))","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT(OFFSET(EX102,0,0,1,-EY106),OFFSET('Inputs - Tax'!#REF!,$F111,0,1,-EY106))","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT(OFFSET(EY102,0,0,1,-EZ106),OFFSET('Inputs - Tax'!#REF!,$F111,0,1,-EZ106))","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT(OFFSET(EZ102,0,0,1,-FA106),OFFSET('Inputs - Tax'!#REF!,$F111,0,1,-FA106))","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT(OFFSET(FA102,0,0,1,-FB106),OFFSET('Inputs - Tax'!#REF!,$F111,0,1,-FB106))","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT(OFFSET(FB102,0,0,1,-FC106),OFFSET('Inputs - Tax'!#REF!,$F111,0,1,-FC106))","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT(OFFSET(FC102,0,0,1,-FD106),OFFSET('Inputs - Tax'!#REF!,$F111,0,1,-FD106))","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT(OFFSET(FD102,0,0,1,-FE106),OFFSET('Inputs - Tax'!#REF!,$F111,0,1,-FE106))","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT(OFFSET(FE102,0,0,1,-FF106),OFFSET('Inputs - Tax'!#REF!,$F111,0,1,-FF106))","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT(OFFSET(FF102,0,0,1,-FG106),OFFSET('Inputs - Tax'!#REF!,$F111,0,1,-FG106))","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT(OFFSET(FG102,0,0,1,-FH106),OFFSET('Inputs - Tax'!#REF!,$F111,0,1,-FH106))","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT(OFFSET(FH102,0,0,1,-FI106),OFFSET('Inputs - Tax'!#REF!,$F111,0,1,-FI106))","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT(OFFSET(FI102,0,0,1,-FJ106),OFFSET('Inputs - Tax'!#REF!,$F111,0,1,-FJ106))","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT(OFFSET(FJ102,0,0,1,-FK106),OFFSET('Inputs - Tax'!#REF!,$F111,0,1,-FK106))","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT(OFFSET(FK102,0,0,1,-FL106),OFFSET('Inputs - Tax'!#REF!,$F111,0,1,-FL106))","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT(OFFSET(FL102,0,0,1,-FM106),OFFSET('Inputs - Tax'!#REF!,$F111,0,1,-FM106))","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT(OFFSET(FM102,0,0,1,-FN106),OFFSET('Inputs - Tax'!#REF!,$F111,0,1,-FN106))","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT(OFFSET(FN102,0,0,1,-FO106),OFFSET('Inputs - Tax'!#REF!,$F111,0,1,-FO106))","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT(OFFSET(FO102,0,0,1,-FP106),OFFSET('Inputs - Tax'!#REF!,$F111,0,1,-FP106))","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT(OFFSET(FP102,0,0,1,-FQ106),OFFSET('Inputs - Tax'!#REF!,$F111,0,1,-FQ106))","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT(OFFSET(FQ102,0,0,1,-FR106),OFFSET('Inputs - Tax'!#REF!,$F111,0,1,-FR106))","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT(OFFSET(FR102,0,0,1,-FS106),OFFSET('Inputs - Tax'!#REF!,$F111,0,1,-FS106))","v":{"$error":"#REF!"}}]
[null,null,"Applied","USD '000",{"$f":"INDEX('Inputs - Tax'!$F$64:$F$66,B92)","v":"MACRS"},null,{"$f":"MATCH(E112,Depreciation_list,0)","v":3},{"$error":"#REF!"},{"$f":"INDEX(I109:I111,$G$112,0)","v":{"$error":"#REF!"}},{"$f":"INDEX(J109:J111,$G$112,0)","v":{"$error":"#REF!"}},{"$f":"INDEX(K109:K111,$G$112,0)","v":{"$error":"#REF!"}},{"$f":"INDEX(L109:L111,$G$112,0)","v":{"$error":"#REF!"}},{"$f":"INDEX(M109:M111,$G$112,0)","v":{"$error":"#REF!"}},{"$f":"INDEX(N109:N111,$G$112,0)","v":{"$error":"#REF!"}},{"$f":"INDEX(O109:O111,$G$112,0)","v":{"$error":"#REF!"}},{"$f":"INDEX(P109:P111,$G$112,0)","v":{"$error":"#REF!"}},{"$f":"INDEX(Q109:Q111,$G$112,0)","v":{"$error":"#REF!"}},{"$f":"INDEX(R109:R111,$G$112,0)","v":{"$error":"#REF!"}},{"$f":"INDEX(S109:S111,$G$112,0)","v":{"$error":"#REF!"}},{"$f":"INDEX(T109:T111,$G$112,0)","v":{"$error":"#REF!"}},{"$f":"INDEX(U109:U111,$G$112,0)","v":{"$error":"#REF!"}},{"$f":"INDEX(V109:V111,$G$112,0)","v":{"$error":"#REF!"}},{"$f":"INDEX(W109:W111,$G$112,0)","v":{"$error":"#REF!"}},{"$f":"INDEX(X109:X111,$G$112,0)","v":{"$error":"#REF!"}},{"$f":"INDEX(Y109:Y111,$G$112,0)","v":{"$error":"#REF!"}},{"$f":"INDEX(Z109:Z111,$G$112,0)","v":{"$error":"#REF!"}},{"$f":"INDEX(AA109:AA111,$G$112,0)","v":{"$error":"#REF!"}},{"$f":"INDEX(AB109:AB111,$G$112,0)","v":{"$error":"#REF!"}},{"$f":"INDEX(AC109:AC111,$G$112,0)","v":{"$error":"#REF!"}},{"$f":"INDEX(AD109:AD111,$G$112,0)","v":{"$error":"#REF!"}},{"$f":"INDEX(AE109:AE111,$G$112,0)","v":{"$error":"#REF!"}},{"$f":"INDEX(AF109:AF111,$G$112,0)","v":{"$error":"#REF!"}},{"$f":"INDEX(AG109:AG111,$G$112,0)","v":{"$error":"#REF!"}},{"$f":"INDEX(AH109:AH111,$G$112,0)","v":{"$error":"#REF!"}},{"$f":"INDEX(AI109:AI111,$G$112,0)","v":{"$error":"#REF!"}},{"$f":"INDEX(AJ109:AJ111,$G$112,0)","v":{"$error":"#REF!"}},{"$f":"INDEX(AK109:AK111,$G$112,0)","v":{"$error":"#REF!"}},{"$f":"INDEX(AL109:AL111,$G$112,0)","v":{"$error":"#REF!"}},{"$f":"INDEX(AM109:AM111,$G$112,0)","v":{"$error":"#REF!"}},{"$f":"INDEX(AN109:AN111,$G$112,0)","v":{"$error":"#REF!"}},{"$f":"INDEX(AO109:AO111,$G$112,0)","v":{"$error":"#REF!"}},{"$f":"INDEX(AP109:AP111,$G$112,0)","v":{"$error":"#REF!"}},{"$f":"INDEX(AQ109:AQ111,$G$112,0)","v":{"$error":"#REF!"}},{"$f":"INDEX(AR109:AR111,$G$112,0)","v":{"$error":"#REF!"}},{"$f":"INDEX(AS109:AS111,$G$112,0)","v":{"$error":"#REF!"}},{"$f":"INDEX(AT109:AT111,$G$112,0)","v":{"$error":"#REF!"}},{"$f":"INDEX(AU109:AU111,$G$112,0)","v":{"$error":"#REF!"}},{"$f":"INDEX(AV109:AV111,$G$112,0)","v":{"$error":"#REF!"}},{"$f":"INDEX(AW109:AW111,$G$112,0)","v":{"$error":"#REF!"}},{"$f":"INDEX(AX109:AX111,$G$112,0)","v":{"$error":"#REF!"}},{"$f":"INDEX(AY109:AY111,$G$112,0)","v":{"$error":"#REF!"}},{"$f":"INDEX(AZ109:AZ111,$G$112,0)","v":{"$error":"#REF!"}},{"$f":"INDEX(BA109:BA111,$G$112,0)","v":{"$error":"#REF!"}},{"$f":"INDEX(BB109:BB111,$G$112,0)","v":{"$error":"#REF!"}},{"$f":"INDEX(BC109:BC111,$G$112,0)","v":{"$error":"#REF!"}},{"$f":"INDEX(BD109:BD111,$G$112,0)","v":{"$error":"#REF!"}},{"$f":"INDEX(BE109:BE111,$G$112,0)","v":{"$error":"#REF!"}},{"$f":"INDEX(BF109:BF111,$G$112,0)","v":{"$error":"#REF!"}},{"$f":"INDEX(BG109:BG111,$G$112,0)","v":{"$error":"#REF!"}},{"$f":"INDEX(BH109:BH111,$G$112,0)","v":{"$error":"#REF!"}},{"$f":"INDEX(BI109:BI111,$G$112,0)","v":{"$error":"#REF!"}},{"$f":"INDEX(BJ109:BJ111,$G$112,0)","v":{"$error":"#REF!"}},{"$f":"INDEX(BK109:BK111,$G$112,0)","v":{"$error":"#REF!"}},{"$f":"INDEX(BL109:BL111,$G$112,0)","v":{"$error":"#REF!"}},{"$f":"INDEX(BM109:BM111,$G$112,0)","v":{"$error":"#REF!"}},{"$f":"INDEX(BN109:BN111,$G$112,0)","v":{"$error":"#REF!"}},{"$f":"INDEX(BO109:BO111,$G$112,0)","v":{"$error":"#REF!"}},{"$f":"INDEX(BP109:BP111,$G$112,0)","v":{"$error":"#REF!"}},{"$f":"INDEX(BQ109:BQ111,$G$112,0)","v":{"$error":"#REF!"}},{"$f":"INDEX(BR109:BR111,$G$112,0)","v":{"$error":"#REF!"}},{"$f":"INDEX(BS109:BS111,$G$112,0)","v":{"$error":"#REF!"}},{"$f":"INDEX(BT109:BT111,$G$112,0)","v":{"$error":"#REF!"}},{"$f":"INDEX(BU109:BU111,$G$112,0)","v":{"$error":"#REF!"}},{"$f":"INDEX(BV109:BV111,$G$112,0)","v":{"$error":"#REF!"}},{"$f":"INDEX(BW109:BW111,$G$112,0)","v":{"$error":"#REF!"}},{"$f":"INDEX(BX109:BX111,$G$112,0)","v":{"$error":"#REF!"}},{"$f":"INDEX(BY109:BY111,$G$112,0)","v":{"$error":"#REF!"}},{"$f":"INDEX(BZ109:BZ111,$G$112,0)","v":{"$error":"#REF!"}},{"$f":"INDEX(CA109:CA111,$G$112,0)","v":{"$error":"#REF!"}},{"$f":"INDEX(CB109:CB111,$G$112,0)","v":{"$error":"#REF!"}},{"$f":"INDEX(CC109:CC111,$G$112,0)","v":{"$error":"#REF!"}},{"$f":"INDEX(CD109:CD111,$G$112,0)","v":{"$error":"#REF!"}},{"$f":"INDEX(CE109:CE111,$G$112,0)","v":{"$error":"#REF!"}},{"$f":"INDEX(CF109:CF111,$G$112,0)","v":{"$error":"#REF!"}},{"$f":"INDEX(CG109:CG111,$G$112,0)","v":{"$error":"#REF!"}},{"$f":"INDEX(CH109:CH111,$G$112,0)","v":{"$error":"#REF!"}},{"$f":"INDEX(CI109:CI111,$G$112,0)","v":{"$error":"#REF!"}},{"$f":"INDEX(CJ109:CJ111,$G$112,0)","v":{"$error":"#REF!"}},{"$f":"INDEX(CK109:CK111,$G$112,0)","v":{"$error":"#REF!"}},{"$f":"INDEX(CL109:CL111,$G$112,0)","v":{"$error":"#REF!"}},{"$f":"INDEX(CM109:CM111,$G$112,0)","v":{"$error":"#REF!"}},{"$f":"INDEX(CN109:CN111,$G$112,0)","v":{"$error":"#REF!"}},{"$f":"INDEX(CO109:CO111,$G$112,0)","v":{"$error":"#REF!"}},{"$f":"INDEX(CP109:CP111,$G$112,0)","v":{"$error":"#REF!"}},{"$f":"INDEX(CQ109:CQ111,$G$112,0)","v":{"$error":"#REF!"}},{"$f":"INDEX(CR109:CR111,$G$112,0)","v":{"$error":"#REF!"}},{"$f":"INDEX(CS109:CS111,$G$112,0)","v":{"$error":"#REF!"}},{"$f":"INDEX(CT109:CT111,$G$112,0)","v":{"$error":"#REF!"}},{"$f":"INDEX(CU109:CU111,$G$112,0)","v":{"$error":"#REF!"}},{"$f":"INDEX(CV109:CV111,$G$112,0)","v":{"$error":"#REF!"}},{"$f":"INDEX(CW109:CW111,$G$112,0)","v":{"$error":"#REF!"}},{"$f":"INDEX(CX109:CX111,$G$112,0)","v":{"$error":"#REF!"}},{"$f":"INDEX(CY109:CY111,$G$112,0)","v":{"$error":"#REF!"}},{"$f":"INDEX(CZ109:CZ111,$G$112,0)","v":{"$error":"#REF!"}},{"$f":"INDEX(DA109:DA111,$G$112,0)","v":{"$error":"#REF!"}},{"$f":"INDEX(DB109:DB111,$G$112,0)","v":{"$error":"#REF!"}},{"$f":"INDEX(DC109:DC111,$G$112,0)","v":{"$error":"#REF!"}},{"$f":"INDEX(DD109:DD111,$G$112,0)","v":{"$error":"#REF!"}},{"$f":"INDEX(DE109:DE111,$G$112,0)","v":{"$error":"#REF!"}},{"$f":"INDEX(DF109:DF111,$G$112,0)","v":{"$error":"#REF!"}},{"$f":"INDEX(DG109:DG111,$G$112,0)","v":{"$error":"#REF!"}},{"$f":"INDEX(DH109:DH111,$G$112,0)","v":{"$error":"#REF!"}},{"$f":"INDEX(DI109:DI111,$G$112,0)","v":{"$error":"#REF!"}},{"$f":"INDEX(DJ109:DJ111,$G$112,0)","v":{"$error":"#REF!"}},{"$f":"INDEX(DK109:DK111,$G$112,0)","v":{"$error":"#REF!"}},{"$f":"INDEX(DL109:DL111,$G$112,0)","v":{"$error":"#REF!"}},{"$f":"INDEX(DM109:DM111,$G$112,0)","v":{"$error":"#REF!"}},{"$f":"INDEX(DN109:DN111,$G$112,0)","v":{"$error":"#REF!"}},{"$f":"INDEX(DO109:DO111,$G$112,0)","v":{"$error":"#REF!"}},{"$f":"INDEX(DP109:DP111,$G$112,0)","v":{"$error":"#REF!"}},{"$f":"INDEX(DQ109:DQ111,$G$112,0)","v":{"$error":"#REF!"}},{"$f":"INDEX(DR109:DR111,$G$112,0)","v":{"$error":"#REF!"}},{"$f":"INDEX(DS109:DS111,$G$112,0)","v":{"$error":"#REF!"}},{"$f":"INDEX(DT109:DT111,$G$112,0)","v":{"$error":"#REF!"}},{"$f":"INDEX(DU109:DU111,$G$112,0)","v":{"$error":"#REF!"}},{"$f":"INDEX(DV109:DV111,$G$112,0)","v":{"$error":"#REF!"}},{"$f":"INDEX(DW109:DW111,$G$112,0)","v":{"$error":"#REF!"}},{"$f":"INDEX(DX109:DX111,$G$112,0)","v":{"$error":"#REF!"}},{"$f":"INDEX(DY109:DY111,$G$112,0)","v":{"$error":"#REF!"}},{"$f":"INDEX(DZ109:DZ111,$G$112,0)","v":{"$error":"#REF!"}},{"$f":"INDEX(EA109:EA111,$G$112,0)","v":{"$error":"#REF!"}},{"$f":"INDEX(EB109:EB111,$G$112,0)","v":{"$error":"#REF!"}},{"$f":"INDEX(EC109:EC111,$G$112,0)","v":{"$error":"#REF!"}},{"$f":"INDEX(ED109:ED111,$G$112,0)","v":{"$error":"#REF!"}},{"$f":"INDEX(EE109:EE111,$G$112,0)","v":{"$error":"#REF!"}},{"$f":"INDEX(EF109:EF111,$G$112,0)","v":{"$error":"#REF!"}},{"$f":"INDEX(EG109:EG111,$G$112,0)","v":{"$error":"#REF!"}},{"$f":"INDEX(EH109:EH111,$G$112,0)","v":{"$error":"#REF!"}},{"$f":"INDEX(EI109:EI111,$G$112,0)","v":{"$error":"#REF!"}},{"$f":"INDEX(EJ109:EJ111,$G$112,0)","v":{"$error":"#REF!"}},{"$f":"INDEX(EK109:EK111,$G$112,0)","v":{"$error":"#REF!"}},{"$f":"INDEX(EL109:EL111,$G$112,0)","v":{"$error":"#REF!"}},{"$f":"INDEX(EM109:EM111,$G$112,0)","v":{"$error":"#REF!"}},{"$f":"INDEX(EN109:EN111,$G$112,0)","v":{"$error":"#REF!"}},{"$f":"INDEX(EO109:EO111,$G$112,0)","v":{"$error":"#REF!"}},{"$f":"INDEX(EP109:EP111,$G$112,0)","v":{"$error":"#REF!"}},{"$f":"INDEX(EQ109:EQ111,$G$112,0)","v":{"$error":"#REF!"}},{"$f":"INDEX(ER109:ER111,$G$112,0)","v":{"$error":"#REF!"}},{"$f":"INDEX(ES109:ES111,$G$112,0)","v":{"$error":"#REF!"}},{"$f":"INDEX(ET109:ET111,$G$112,0)","v":{"$error":"#REF!"}},{"$f":"INDEX(EU109:EU111,$G$112,0)","v":{"$error":"#REF!"}},{"$f":"INDEX(EV109:EV111,$G$112,0)","v":{"$error":"#REF!"}},{"$f":"INDEX(EW109:EW111,$G$112,0)","v":{"$error":"#REF!"}},{"$f":"INDEX(EX109:EX111,$G$112,0)","v":{"$error":"#REF!"}},{"$f":"INDEX(EY109:EY111,$G$112,0)","v":{"$error":"#REF!"}},{"$f":"INDEX(EZ109:EZ111,$G$112,0)","v":{"$error":"#REF!"}},{"$f":"INDEX(FA109:FA111,$G$112,0)","v":{"$error":"#REF!"}},{"$f":"INDEX(FB109:FB111,$G$112,0)","v":{"$error":"#REF!"}},{"$f":"INDEX(FC109:FC111,$G$112,0)","v":{"$error":"#REF!"}},{"$f":"INDEX(FD109:FD111,$G$112,0)","v":{"$error":"#REF!"}},{"$f":"INDEX(FE109:FE111,$G$112,0)","v":{"$error":"#REF!"}},{"$f":"INDEX(FF109:FF111,$G$112,0)","v":{"$error":"#REF!"}},{"$f":"INDEX(FG109:FG111,$G$112,0)","v":{"$error":"#REF!"}},{"$f":"INDEX(FH109:FH111,$G$112,0)","v":{"$error":"#REF!"}},{"$f":"INDEX(FI109:FI111,$G$112,0)","v":{"$error":"#REF!"}},{"$f":"INDEX(FJ109:FJ111,$G$112,0)","v":{"$error":"#REF!"}},{"$f":"INDEX(FK109:FK111,$G$112,0)","v":{"$error":"#REF!"}},{"$f":"INDEX(FL109:FL111,$G$112,0)","v":{"$error":"#REF!"}},{"$f":"INDEX(FM109:FM111,$G$112,0)","v":{"$error":"#REF!"}},{"$f":"INDEX(FN109:FN111,$G$112,0)","v":{"$error":"#REF!"}},{"$f":"INDEX(FO109:FO111,$G$112,0)","v":{"$error":"#REF!"}},{"$f":"INDEX(FP109:FP111,$G$112,0)","v":{"$error":"#REF!"}},{"$f":"INDEX(FQ109:FQ111,$G$112,0)","v":{"$error":"#REF!"}},{"$f":"INDEX(FR109:FR111,$G$112,0)","v":{"$error":"#REF!"}},{"$f":"INDEX(FS109:FS111,$G$112,0)","v":{"$error":"#REF!"}}]
[]
[null,2,{"$f":"INDEX($C$19:$C$21,B114)","v":"Short term"}]
[null,null,"Account"]
[null,null,"Balance b/f","USD '000",null,null,null,null,{"$f":"H119","v":0},{"$f":"I119","v":{"$error":"#REF!"}},{"$f":"J119","v":{"$error":"#REF!"}},{"$f":"K119","v":{"$error":"#REF!"}},{"$f":"L119","v":{"$error":"#REF!"}},{"$f":"M119","v":{"$error":"#REF!"}},{"$f":"N119","v":{"$error":"#REF!"}},{"$f":"O119","v":{"$error":"#REF!"}},{"$f":"P119","v":{"$error":"#REF!"}},{"$f":"Q119","v":{"$error":"#REF!"}},{"$f":"R119","v":{"$error":"#REF!"}},{"$f":"S119","v":{"$error":"#REF!"}},{"$f":"T119","v":{"$error":"#REF!"}},{"$f":"U119","v":{"$error":"#REF!"}},{"$f":"V119","v":{"$error":"#REF!"}},{"$f":"W119","v":{"$error":"#REF!"}},{"$f":"X119","v":{"$error":"#REF!"}},{"$f":"Y119","v":{"$error":"#REF!"}},{"$f":"Z119","v":{"$error":"#REF!"}},{"$f":"AA119","v":{"$error":"#REF!"}},{"$f":"AB119","v":{"$error":"#REF!"}},{"$f":"AC119","v":{"$error":"#REF!"}},{"$f":"AD119","v":{"$error":"#REF!"}},{"$f":"AE119","v":{"$error":"#REF!"}},{"$f":"AF119","v":{"$error":"#REF!"}},{"$f":"AG119","v":{"$error":"#REF!"}},{"$f":"AH119","v":{"$error":"#REF!"}},{"$f":"AI119","v":{"$error":"#REF!"}},{"$f":"AJ119","v":{"$error":"#REF!"}},{"$f":"AK119","v":{"$error":"#REF!"}},{"$f":"AL119","v":{"$error":"#REF!"}},{"$f":"AM119","v":{"$error":"#REF!"}},{"$f":"AN119","v":{"$error":"#REF!"}},{"$f":"AO119","v":{"$error":"#REF!"}},{"$f":"AP119","v":{"$error":"#REF!"}},{"$f":"AQ119","v":{"$error":"#REF!"}},{"$f":"AR119","v":{"$error":"#REF!"}},{"$f":"AS119","v":{"$error":"#REF!"}},{"$f":"AT119","v":{"$error":"#REF!"}},{"$f":"AU119","v":{"$error":"#REF!"}},{"$f":"AV119","v":{"$error":"#REF!"}},{"$f":"AW119","v":{"$error":"#REF!"}},{"$f":"AX119","v":{"$error":"#REF!"}},{"$f":"AY119","v":{"$error":"#REF!"}},{"$f":"AZ119","v":{"$error":"#REF!"}},{"$f":"BA119","v":{"$error":"#REF!"}},{"$f":"BB119","v":{"$error":"#REF!"}},{"$f":"BC119","v":{"$error":"#REF!"}},{"$f":"BD119","v":{"$error":"#REF!"}},{"$f":"BE119","v":{"$error":"#REF!"}},{"$f":"BF119","v":{"$error":"#REF!"}},{"$f":"BG119","v":{"$error":"#REF!"}},{"$f":"BH119","v":{"$error":"#REF!"}},{"$f":"BI119","v":{"$error":"#REF!"}},{"$f":"BJ119","v":{"$error":"#REF!"}},{"$f":"BK119","v":{"$error":"#REF!"}},{"$f":"BL119","v":{"$error":"#REF!"}},{"$f":"BM119","v":{"$error":"#REF!"}},{"$f":"BN119","v":{"$error":"#REF!"}},{"$f":"BO119","v":{"$error":"#REF!"}},{"$f":"BP119","v":{"$error":"#REF!"}},{"$f":"BQ119","v":{"$error":"#REF!"}},{"$f":"BR119","v":{"$error":"#REF!"}},{"$f":"BS119","v":{"$error":"#REF!"}},{"$f":"BT119","v":{"$error":"#REF!"}},{"$f":"BU119","v":{"$error":"#REF!"}},{"$f":"BV119","v":{"$error":"#REF!"}},{"$f":"BW119","v":{"$error":"#REF!"}},{"$f":"BX119","v":{"$error":"#REF!"}},{"$f":"BY119","v":{"$error":"#REF!"}},{"$f":"BZ119","v":{"$error":"#REF!"}},{"$f":"CA119","v":{"$error":"#REF!"}},{"$f":"CB119","v":{"$error":"#REF!"}},{"$f":"CC119","v":{"$error":"#REF!"}},{"$f":"CD119","v":{"$error":"#REF!"}},{"$f":"CE119","v":{"$error":"#REF!"}},{"$f":"CF119","v":{"$error":"#REF!"}},{"$f":"CG119","v":{"$error":"#REF!"}},{"$f":"CH119","v":{"$error":"#REF!"}},{"$f":"CI119","v":{"$error":"#REF!"}},{"$f":"CJ119","v":{"$error":"#REF!"}},{"$f":"CK119","v":{"$error":"#REF!"}},{"$f":"CL119","v":{"$error":"#REF!"}},{"$f":"CM119","v":{"$error":"#REF!"}},{"$f":"CN119","v":{"$error":"#REF!"}},{"$f":"CO119","v":{"$error":"#REF!"}},{"$f":"CP119","v":{"$error":"#REF!"}},{"$f":"CQ119","v":{"$error":"#REF!"}},{"$f":"CR119","v":{"$error":"#REF!"}},{"$f":"CS119","v":{"$error":"#REF!"}},{"$f":"CT119","v":{"$error":"#REF!"}},{"$f":"CU119","v":{"$error":"#REF!"}},{"$f":"CV119","v":{"$error":"#REF!"}},{"$f":"CW119","v":{"$error":"#REF!"}},{"$f":"CX119","v":{"$error":"#REF!"}},{"$f":"CY119","v":{"$error":"#REF!"}},{"$f":"CZ119","v":{"$error":"#REF!"}},{"$f":"DA119","v":{"$error":"#REF!"}},{"$f":"DB119","v":{"$error":"#REF!"}},{"$f":"DC119","v":{"$error":"#REF!"}},{"$f":"DD119","v":{"$error":"#REF!"}},{"$f":"DE119","v":{"$error":"#REF!"}},{"$f":"DF119","v":{"$error":"#REF!"}},{"$f":"DG119","v":{"$error":"#REF!"}},{"$f":"DH119","v":{"$error":"#REF!"}},{"$f":"DI119","v":{"$error":"#REF!"}},{"$f":"DJ119","v":{"$error":"#REF!"}},{"$f":"DK119","v":{"$error":"#REF!"}},{"$f":"DL119","v":{"$error":"#REF!"}},{"$f":"DM119","v":{"$error":"#REF!"}},{"$f":"DN119","v":{"$error":"#REF!"}},{"$f":"DO119","v":{"$error":"#REF!"}},{"$f":"DP119","v":{"$error":"#REF!"}},{"$f":"DQ119","v":{"$error":"#REF!"}},{"$f":"DR119","v":{"$error":"#REF!"}},{"$f":"DS119","v":{"$error":"#REF!"}},{"$f":"DT119","v":{"$error":"#REF!"}},{"$f":"DU119","v":{"$error":"#REF!"}},{"$f":"DV119","v":{"$error":"#REF!"}},{"$f":"DW119","v":{"$error":"#REF!"}},{"$f":"DX119","v":{"$error":"#REF!"}},{"$f":"DY119","v":{"$error":"#REF!"}},{"$f":"DZ119","v":{"$error":"#REF!"}},{"$f":"EA119","v":{"$error":"#REF!"}},{"$f":"EB119","v":{"$error":"#REF!"}},{"$f":"EC119","v":{"$error":"#REF!"}},{"$f":"ED119","v":{"$error":"#REF!"}},{"$f":"EE119","v":{"$error":"#REF!"}},{"$f":"EF119","v":{"$error":"#REF!"}},{"$f":"EG119","v":{"$error":"#REF!"}},{"$f":"EH119","v":{"$error":"#REF!"}},{"$f":"EI119","v":{"$error":"#REF!"}},{"$f":"EJ119","v":{"$error":"#REF!"}},{"$f":"EK119","v":{"$error":"#REF!"}},{"$f":"EL119","v":{"$error":"#REF!"}},{"$f":"EM119","v":{"$error":"#REF!"}},{"$f":"EN119","v":{"$error":"#REF!"}},{"$f":"EO119","v":{"$error":"#REF!"}},{"$f":"EP119","v":{"$error":"#REF!"}},{"$f":"EQ119","v":{"$error":"#REF!"}},{"$f":"ER119","v":{"$error":"#REF!"}},{"$f":"ES119","v":{"$error":"#REF!"}},{"$f":"ET119","v":{"$error":"#REF!"}},{"$f":"EU119","v":{"$error":"#REF!"}},{"$f":"EV119","v":{"$error":"#REF!"}},{"$f":"EW119","v":{"$error":"#REF!"}},{"$f":"EX119","v":{"$error":"#REF!"}},{"$f":"EY119","v":{"$error":"#REF!"}},{"$f":"EZ119","v":{"$error":"#REF!"}},{"$f":"FA119","v":{"$error":"#REF!"}},{"$f":"FB119","v":{"$error":"#REF!"}},{"$f":"FC119","v":{"$error":"#REF!"}},{"$f":"FD119","v":{"$error":"#REF!"}},{"$f":"FE119","v":{"$error":"#REF!"}},{"$f":"FF119","v":{"$error":"#REF!"}},{"$f":"FG119","v":{"$error":"#REF!"}},{"$f":"FH119","v":{"$error":"#REF!"}},{"$f":"FI119","v":{"$error":"#REF!"}},{"$f":"FJ119","v":{"$error":"#REF!"}},{"$f":"FK119","v":{"$error":"#REF!"}},{"$f":"FL119","v":{"$error":"#REF!"}},{"$f":"FM119","v":{"$error":"#REF!"}},{"$f":"FN119","v":{"$error":"#REF!"}},{"$f":"FO119","v":{"$error":"#REF!"}},{"$f":"FP119","v":{"$error":"#REF!"}},{"$f":"FQ119","v":{"$error":"#REF!"}},{"$f":"FR119","v":{"$error":"#REF!"}}]
[null,null,"Additions","USD '000",null,null,null,{"$f":"SUM(I117:FS117)","v":0},{"$f":"SUM(I122:I123)","v":0},{"$f":"SUM(J122:J123)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BV122:BV123)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(EH122:EH123)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Depreciation & write-off","USD '000",null,null,null,{"$f":"SUM(I118:FS118)","v":{"$error":"#REF!"}},{"$f":"-IF(I$30=1,SUM(I116:I117),I134)*I$6","v":{"$error":"#REF!"}},{"$f":"-IF(J$30=1,SUM(J116:J117),J134)*J$6","v":{"$error":"#REF!"}},{"$f":"-IF(K$30=1,SUM(K116:K117),K134)*K$6","v":{"$error":"#REF!"}},{"$f":"-IF(L$30=1,SUM(L116:L117),L134)*L$6","v":{"$error":"#REF!"}},{"$f":"-IF(M$30=1,SUM(M116:M117),M134)*M$6","v":{"$error":"#REF!"}},{"$f":"-IF(N$30=1,SUM(N116:N117),N134)*N$6","v":{"$error":"#REF!"}},{"$f":"-IF(O$30=1,SUM(O116:O117),O134)*O$6","v":{"$error":"#REF!"}},{"$f":"-IF(P$30=1,SUM(P116:P117),P134)*P$6","v":{"$error":"#REF!"}},{"$f":"-IF(Q$30=1,SUM(Q116:Q117),Q134)*Q$6","v":{"$error":"#REF!"}},{"$f":"-IF(R$30=1,SUM(R116:R117),R134)*R$6","v":{"$error":"#REF!"}},{"$f":"-IF(S$30=1,SUM(S116:S117),S134)*S$6","v":{"$error":"#REF!"}},{"$f":"-IF(T$30=1,SUM(T116:T117),T134)*T$6","v":{"$error":"#REF!"}},{"$f":"-IF(U$30=1,SUM(U116:U117),U134)*U$6","v":{"$error":"#REF!"}},{"$f":"-IF(V$30=1,SUM(V116:V117),V134)*V$6","v":{"$error":"#REF!"}},{"$f":"-IF(W$30=1,SUM(W116:W117),W134)*W$6","v":{"$error":"#REF!"}},{"$f":"-IF(X$30=1,SUM(X116:X117),X134)*X$6","v":{"$error":"#REF!"}},{"$f":"-IF(Y$30=1,SUM(Y116:Y117),Y134)*Y$6","v":{"$error":"#REF!"}},{"$f":"-IF(Z$30=1,SUM(Z116:Z117),Z134)*Z$6","v":{"$error":"#REF!"}},{"$f":"-IF(AA$30=1,SUM(AA116:AA117),AA134)*AA$6","v":{"$error":"#REF!"}},{"$f":"-IF(AB$30=1,SUM(AB116:AB117),AB134)*AB$6","v":{"$error":"#REF!"}},{"$f":"-IF(AC$30=1,SUM(AC116:AC117),AC134)*AC$6","v":{"$error":"#REF!"}},{"$f":"-IF(AD$30=1,SUM(AD116:AD117),AD134)*AD$6","v":{"$error":"#REF!"}},{"$f":"-IF(AE$30=1,SUM(AE116:AE117),AE134)*AE$6","v":{"$error":"#REF!"}},{"$f":"-IF(AF$30=1,SUM(AF116:AF117),AF134)*AF$6","v":{"$error":"#REF!"}},{"$f":"-IF(AG$30=1,SUM(AG116:AG117),AG134)*AG$6","v":{"$error":"#REF!"}},{"$f":"-IF(AH$30=1,SUM(AH116:AH117),AH134)*AH$6","v":{"$error":"#REF!"}},{"$f":"-IF(AI$30=1,SUM(AI116:AI117),AI134)*AI$6","v":{"$error":"#REF!"}},{"$f":"-IF(AJ$30=1,SUM(AJ116:AJ117),AJ134)*AJ$6","v":{"$error":"#REF!"}},{"$f":"-IF(AK$30=1,SUM(AK116:AK117),AK134)*AK$6","v":{"$error":"#REF!"}},{"$f":"-IF(AL$30=1,SUM(AL116:AL117),AL134)*AL$6","v":{"$error":"#REF!"}},{"$f":"-IF(AM$30=1,SUM(AM116:AM117),AM134)*AM$6","v":{"$error":"#REF!"}},{"$f":"-IF(AN$30=1,SUM(AN116:AN117),AN134)*AN$6","v":{"$error":"#REF!"}},{"$f":"-IF(AO$30=1,SUM(AO116:AO117),AO134)*AO$6","v":{"$error":"#REF!"}},{"$f":"-IF(AP$30=1,SUM(AP116:AP117),AP134)*AP$6","v":{"$error":"#REF!"}},{"$f":"-IF(AQ$30=1,SUM(AQ116:AQ117),AQ134)*AQ$6","v":{"$error":"#REF!"}},{"$f":"-IF(AR$30=1,SUM(AR116:AR117),AR134)*AR$6","v":{"$error":"#REF!"}},{"$f":"-IF(AS$30=1,SUM(AS116:AS117),AS134)*AS$6","v":{"$error":"#REF!"}},{"$f":"-IF(AT$30=1,SUM(AT116:AT117),AT134)*AT$6","v":{"$error":"#REF!"}},{"$f":"-IF(AU$30=1,SUM(AU116:AU117),AU134)*AU$6","v":{"$error":"#REF!"}},{"$f":"-IF(AV$30=1,SUM(AV116:AV117),AV134)*AV$6","v":{"$error":"#REF!"}},{"$f":"-IF(AW$30=1,SUM(AW116:AW117),AW134)*AW$6","v":{"$error":"#REF!"}},{"$f":"-IF(AX$30=1,SUM(AX116:AX117),AX134)*AX$6","v":{"$error":"#REF!"}},{"$f":"-IF(AY$30=1,SUM(AY116:AY117),AY134)*AY$6","v":{"$error":"#REF!"}},{"$f":"-IF(AZ$30=1,SUM(AZ116:AZ117),AZ134)*AZ$6","v":{"$error":"#REF!"}},{"$f":"-IF(BA$30=1,SUM(BA116:BA117),BA134)*BA$6","v":{"$error":"#REF!"}},{"$f":"-IF(BB$30=1,SUM(BB116:BB117),BB134)*BB$6","v":{"$error":"#REF!"}},{"$f":"-IF(BC$30=1,SUM(BC116:BC117),BC134)*BC$6","v":{"$error":"#REF!"}},{"$f":"-IF(BD$30=1,SUM(BD116:BD117),BD134)*BD$6","v":{"$error":"#REF!"}},{"$f":"-IF(BE$30=1,SUM(BE116:BE117),BE134)*BE$6","v":{"$error":"#REF!"}},{"$f":"-IF(BF$30=1,SUM(BF116:BF117),BF134)*BF$6","v":{"$error":"#REF!"}},{"$f":"-IF(BG$30=1,SUM(BG116:BG117),BG134)*BG$6","v":{"$error":"#REF!"}},{"$f":"-IF(BH$30=1,SUM(BH116:BH117),BH134)*BH$6","v":{"$error":"#REF!"}},{"$f":"-IF(BI$30=1,SUM(BI116:BI117),BI134)*BI$6","v":{"$error":"#REF!"}},{"$f":"-IF(BJ$30=1,SUM(BJ116:BJ117),BJ134)*BJ$6","v":{"$error":"#REF!"}},{"$f":"-IF(BK$30=1,SUM(BK116:BK117),BK134)*BK$6","v":{"$error":"#REF!"}},{"$f":"-IF(BL$30=1,SUM(BL116:BL117),BL134)*BL$6","v":{"$error":"#REF!"}},{"$f":"-IF(BM$30=1,SUM(BM116:BM117),BM134)*BM$6","v":{"$error":"#REF!"}},{"$f":"-IF(BN$30=1,SUM(BN116:BN117),BN134)*BN$6","v":{"$error":"#REF!"}},{"$f":"-IF(BO$30=1,SUM(BO116:BO117),BO134)*BO$6","v":{"$error":"#REF!"}},{"$f":"-IF(BP$30=1,SUM(BP116:BP117),BP134)*BP$6","v":{"$error":"#REF!"}},{"$f":"-IF(BQ$30=1,SUM(BQ116:BQ117),BQ134)*BQ$6","v":{"$error":"#REF!"}},{"$f":"-IF(BR$30=1,SUM(BR116:BR117),BR134)*BR$6","v":{"$error":"#REF!"}},{"$f":"-IF(BS$30=1,SUM(BS116:BS117),BS134)*BS$6","v":{"$error":"#REF!"}},{"$f":"-IF(BT$30=1,SUM(BT116:BT117),BT134)*BT$6","v":{"$error":"#REF!"}},{"$f":"-IF(BU$30=1,SUM(BU116:BU117),BU134)*BU$6","v":{"$error":"#REF!"}},{"$f":"-IF(BV$30=1,SUM(BV116:BV117),BV134)*BV$6","v":{"$error":"#REF!"}},{"$f":"-IF(BW$30=1,SUM(BW116:BW117),BW134)*BW$6","v":{"$error":"#REF!"}},{"$f":"-IF(BX$30=1,SUM(BX116:BX117),BX134)*BX$6","v":{"$error":"#REF!"}},{"$f":"-IF(BY$30=1,SUM(BY116:BY117),BY134)*BY$6","v":{"$error":"#REF!"}},{"$f":"-IF(BZ$30=1,SUM(BZ116:BZ117),BZ134)*BZ$6","v":{"$error":"#REF!"}},{"$f":"-IF(CA$30=1,SUM(CA116:CA117),CA134)*CA$6","v":{"$error":"#REF!"}},{"$f":"-IF(CB$30=1,SUM(CB116:CB117),CB134)*CB$6","v":{"$error":"#REF!"}},{"$f":"-IF(CC$30=1,SUM(CC116:CC117),CC134)*CC$6","v":{"$error":"#REF!"}},{"$f":"-IF(CD$30=1,SUM(CD116:CD117),CD134)*CD$6","v":{"$error":"#REF!"}},{"$f":"-IF(CE$30=1,SUM(CE116:CE117),CE134)*CE$6","v":{"$error":"#REF!"}},{"$f":"-IF(CF$30=1,SUM(CF116:CF117),CF134)*CF$6","v":{"$error":"#REF!"}},{"$f":"-IF(CG$30=1,SUM(CG116:CG117),CG134)*CG$6","v":{"$error":"#REF!"}},{"$f":"-IF(CH$30=1,SUM(CH116:CH117),CH134)*CH$6","v":{"$error":"#REF!"}},{"$f":"-IF(CI$30=1,SUM(CI116:CI117),CI134)*CI$6","v":{"$error":"#REF!"}},{"$f":"-IF(CJ$30=1,SUM(CJ116:CJ117),CJ134)*CJ$6","v":{"$error":"#REF!"}},{"$f":"-IF(CK$30=1,SUM(CK116:CK117),CK134)*CK$6","v":{"$error":"#REF!"}},{"$f":"-IF(CL$30=1,SUM(CL116:CL117),CL134)*CL$6","v":{"$error":"#REF!"}},{"$f":"-IF(CM$30=1,SUM(CM116:CM117),CM134)*CM$6","v":{"$error":"#REF!"}},{"$f":"-IF(CN$30=1,SUM(CN116:CN117),CN134)*CN$6","v":{"$error":"#REF!"}},{"$f":"-IF(CO$30=1,SUM(CO116:CO117),CO134)*CO$6","v":{"$error":"#REF!"}},{"$f":"-IF(CP$30=1,SUM(CP116:CP117),CP134)*CP$6","v":{"$error":"#REF!"}},{"$f":"-IF(CQ$30=1,SUM(CQ116:CQ117),CQ134)*CQ$6","v":{"$error":"#REF!"}},{"$f":"-IF(CR$30=1,SUM(CR116:CR117),CR134)*CR$6","v":{"$error":"#REF!"}},{"$f":"-IF(CS$30=1,SUM(CS116:CS117),CS134)*CS$6","v":{"$error":"#REF!"}},{"$f":"-IF(CT$30=1,SUM(CT116:CT117),CT134)*CT$6","v":{"$error":"#REF!"}},{"$f":"-IF(CU$30=1,SUM(CU116:CU117),CU134)*CU$6","v":{"$error":"#REF!"}},{"$f":"-IF(CV$30=1,SUM(CV116:CV117),CV134)*CV$6","v":{"$error":"#REF!"}},{"$f":"-IF(CW$30=1,SUM(CW116:CW117),CW134)*CW$6","v":{"$error":"#REF!"}},{"$f":"-IF(CX$30=1,SUM(CX116:CX117),CX134)*CX$6","v":{"$error":"#REF!"}},{"$f":"-IF(CY$30=1,SUM(CY116:CY117),CY134)*CY$6","v":{"$error":"#REF!"}},{"$f":"-IF(CZ$30=1,SUM(CZ116:CZ117),CZ134)*CZ$6","v":{"$error":"#REF!"}},{"$f":"-IF(DA$30=1,SUM(DA116:DA117),DA134)*DA$6","v":{"$error":"#REF!"}},{"$f":"-IF(DB$30=1,SUM(DB116:DB117),DB134)*DB$6","v":{"$error":"#REF!"}},{"$f":"-IF(DC$30=1,SUM(DC116:DC117),DC134)*DC$6","v":{"$error":"#REF!"}},{"$f":"-IF(DD$30=1,SUM(DD116:DD117),DD134)*DD$6","v":{"$error":"#REF!"}},{"$f":"-IF(DE$30=1,SUM(DE116:DE117),DE134)*DE$6","v":{"$error":"#REF!"}},{"$f":"-IF(DF$30=1,SUM(DF116:DF117),DF134)*DF$6","v":{"$error":"#REF!"}},{"$f":"-IF(DG$30=1,SUM(DG116:DG117),DG134)*DG$6","v":{"$error":"#REF!"}},{"$f":"-IF(DH$30=1,SUM(DH116:DH117),DH134)*DH$6","v":{"$error":"#REF!"}},{"$f":"-IF(DI$30=1,SUM(DI116:DI117),DI134)*DI$6","v":{"$error":"#REF!"}},{"$f":"-IF(DJ$30=1,SUM(DJ116:DJ117),DJ134)*DJ$6","v":{"$error":"#REF!"}},{"$f":"-IF(DK$30=1,SUM(DK116:DK117),DK134)*DK$6","v":{"$error":"#REF!"}},{"$f":"-IF(DL$30=1,SUM(DL116:DL117),DL134)*DL$6","v":{"$error":"#REF!"}},{"$f":"-IF(DM$30=1,SUM(DM116:DM117),DM134)*DM$6","v":{"$error":"#REF!"}},{"$f":"-IF(DN$30=1,SUM(DN116:DN117),DN134)*DN$6","v":{"$error":"#REF!"}},{"$f":"-IF(DO$30=1,SUM(DO116:DO117),DO134)*DO$6","v":{"$error":"#REF!"}},{"$f":"-IF(DP$30=1,SUM(DP116:DP117),DP134)*DP$6","v":{"$error":"#REF!"}},{"$f":"-IF(DQ$30=1,SUM(DQ116:DQ117),DQ134)*DQ$6","v":{"$error":"#REF!"}},{"$f":"-IF(DR$30=1,SUM(DR116:DR117),DR134)*DR$6","v":{"$error":"#REF!"}},{"$f":"-IF(DS$30=1,SUM(DS116:DS117),DS134)*DS$6","v":{"$error":"#REF!"}},{"$f":"-IF(DT$30=1,SUM(DT116:DT117),DT134)*DT$6","v":{"$error":"#REF!"}},{"$f":"-IF(DU$30=1,SUM(DU116:DU117),DU134)*DU$6","v":{"$error":"#REF!"}},{"$f":"-IF(DV$30=1,SUM(DV116:DV117),DV134)*DV$6","v":{"$error":"#REF!"}},{"$f":"-IF(DW$30=1,SUM(DW116:DW117),DW134)*DW$6","v":{"$error":"#REF!"}},{"$f":"-IF(DX$30=1,SUM(DX116:DX117),DX134)*DX$6","v":{"$error":"#REF!"}},{"$f":"-IF(DY$30=1,SUM(DY116:DY117),DY134)*DY$6","v":{"$error":"#REF!"}},{"$f":"-IF(DZ$30=1,SUM(DZ116:DZ117),DZ134)*DZ$6","v":{"$error":"#REF!"}},{"$f":"-IF(EA$30=1,SUM(EA116:EA117),EA134)*EA$6","v":{"$error":"#REF!"}},{"$f":"-IF(EB$30=1,SUM(EB116:EB117),EB134)*EB$6","v":{"$error":"#REF!"}},{"$f":"-IF(EC$30=1,SUM(EC116:EC117),EC134)*EC$6","v":{"$error":"#REF!"}},{"$f":"-IF(ED$30=1,SUM(ED116:ED117),ED134)*ED$6","v":{"$error":"#REF!"}},{"$f":"-IF(EE$30=1,SUM(EE116:EE117),EE134)*EE$6","v":{"$error":"#REF!"}},{"$f":"-IF(EF$30=1,SUM(EF116:EF117),EF134)*EF$6","v":{"$error":"#REF!"}},{"$f":"-IF(EG$30=1,SUM(EG116:EG117),EG134)*EG$6","v":{"$error":"#REF!"}},{"$f":"-IF(EH$30=1,SUM(EH116:EH117),EH134)*EH$6","v":{"$error":"#REF!"}},{"$f":"-IF(EI$30=1,SUM(EI116:EI117),EI134)*EI$6","v":{"$error":"#REF!"}},{"$f":"-IF(EJ$30=1,SUM(EJ116:EJ117),EJ134)*EJ$6","v":{"$error":"#REF!"}},{"$f":"-IF(EK$30=1,SUM(EK116:EK117),EK134)*EK$6","v":{"$error":"#REF!"}},{"$f":"-IF(EL$30=1,SUM(EL116:EL117),EL134)*EL$6","v":{"$error":"#REF!"}},{"$f":"-IF(EM$30=1,SUM(EM116:EM117),EM134)*EM$6","v":{"$error":"#REF!"}},{"$f":"-IF(EN$30=1,SUM(EN116:EN117),EN134)*EN$6","v":{"$error":"#REF!"}},{"$f":"-IF(EO$30=1,SUM(EO116:EO117),EO134)*EO$6","v":{"$error":"#REF!"}},{"$f":"-IF(EP$30=1,SUM(EP116:EP117),EP134)*EP$6","v":{"$error":"#REF!"}},{"$f":"-IF(EQ$30=1,SUM(EQ116:EQ117),EQ134)*EQ$6","v":{"$error":"#REF!"}},{"$f":"-IF(ER$30=1,SUM(ER116:ER117),ER134)*ER$6","v":{"$error":"#REF!"}},{"$f":"-IF(ES$30=1,SUM(ES116:ES117),ES134)*ES$6","v":{"$error":"#REF!"}},{"$f":"-IF(ET$30=1,SUM(ET116:ET117),ET134)*ET$6","v":{"$error":"#REF!"}},{"$f":"-IF(EU$30=1,SUM(EU116:EU117),EU134)*EU$6","v":{"$error":"#REF!"}},{"$f":"-IF(EV$30=1,SUM(EV116:EV117),EV134)*EV$6","v":{"$error":"#REF!"}},{"$f":"-IF(EW$30=1,SUM(EW116:EW117),EW134)*EW$6","v":{"$error":"#REF!"}},{"$f":"-IF(EX$30=1,SUM(EX116:EX117),EX134)*EX$6","v":{"$error":"#REF!"}},{"$f":"-IF(EY$30=1,SUM(EY116:EY117),EY134)*EY$6","v":{"$error":"#REF!"}},{"$f":"-IF(EZ$30=1,SUM(EZ116:EZ117),EZ134)*EZ$6","v":{"$error":"#REF!"}},{"$f":"-IF(FA$30=1,SUM(FA116:FA117),FA134)*FA$6","v":{"$error":"#REF!"}},{"$f":"-IF(FB$30=1,SUM(FB116:FB117),FB134)*FB$6","v":{"$error":"#REF!"}},{"$f":"-IF(FC$30=1,SUM(FC116:FC117),FC134)*FC$6","v":{"$error":"#REF!"}},{"$f":"-IF(FD$30=1,SUM(FD116:FD117),FD134)*FD$6","v":{"$error":"#REF!"}},{"$f":"-IF(FE$30=1,SUM(FE116:FE117),FE134)*FE$6","v":{"$error":"#REF!"}},{"$f":"-IF(FF$30=1,SUM(FF116:FF117),FF134)*FF$6","v":{"$error":"#REF!"}},{"$f":"-IF(FG$30=1,SUM(FG116:FG117),FG134)*FG$6","v":{"$error":"#REF!"}},{"$f":"-IF(FH$30=1,SUM(FH116:FH117),FH134)*FH$6","v":{"$error":"#REF!"}},{"$f":"-IF(FI$30=1,SUM(FI116:FI117),FI134)*FI$6","v":{"$error":"#REF!"}},{"$f":"-IF(FJ$30=1,SUM(FJ116:FJ117),FJ134)*FJ$6","v":{"$error":"#REF!"}},{"$f":"-IF(FK$30=1,SUM(FK116:FK117),FK134)*FK$6","v":{"$error":"#REF!"}},{"$f":"-IF(FL$30=1,SUM(FL116:FL117),FL134)*FL$6","v":{"$error":"#REF!"}},{"$f":"-IF(FM$30=1,SUM(FM116:FM117),FM134)*FM$6","v":{"$error":"#REF!"}},{"$f":"-IF(FN$30=1,SUM(FN116:FN117),FN134)*FN$6","v":{"$error":"#REF!"}},{"$f":"-IF(FO$30=1,SUM(FO116:FO117),FO134)*FO$6","v":{"$error":"#REF!"}},{"$f":"-IF(FP$30=1,SUM(FP116:FP117),FP134)*FP$6","v":{"$error":"#REF!"}},{"$f":"-IF(FQ$30=1,SUM(FQ116:FQ117),FQ134)*FQ$6","v":{"$error":"#REF!"}},{"$f":"-IF(FR$30=1,SUM(FR116:FR117),FR134)*FR$6","v":{"$error":"#REF!"}},{"$f":"-IF(FS$30=1,SUM(FS116:FS117),FS134)*FS$6","v":{"$error":"#REF!"}}]
[null,null,"Balance c/f","USD '000",null,null,null,null,{"$f":"SUM(I116:I118)","v":{"$error":"#REF!"}},{"$f":"SUM(J116:J118)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"SUM(BV116:BV118)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"SUM(EH116:EH118)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[]
[null,null,"Additions"]
[null,null,"Construction","USD '000",null,null,null,{"$f":"SUM(I122:FS122)","v":0},{"$f":"INDEX(I$19:I$21,$B114)","v":0},{"$f":"INDEX(J$19:J$21,$B114)","v":0},{"$f":"INDEX(K$19:K$21,$B114)","v":0},{"$f":"INDEX(L$19:L$21,$B114)","v":0},{"$f":"INDEX(M$19:M$21,$B114)","v":0},{"$f":"INDEX(N$19:N$21,$B114)","v":0},{"$f":"INDEX(O$19:O$21,$B114)","v":0},{"$f":"INDEX(P$19:P$21,$B114)","v":0},{"$f":"INDEX(Q$19:Q$21,$B114)","v":0},{"$f":"INDEX(R$19:R$21,$B114)","v":0},{"$f":"INDEX(S$19:S$21,$B114)","v":0},{"$f":"INDEX(T$19:T$21,$B114)","v":0},{"$f":"INDEX(U$19:U$21,$B114)","v":0},{"$f":"INDEX(V$19:V$21,$B114)","v":0},{"$f":"INDEX(W$19:W$21,$B114)","v":0},{"$f":"INDEX(X$19:X$21,$B114)","v":0},{"$f":"INDEX(Y$19:Y$21,$B114)","v":0},{"$f":"INDEX(Z$19:Z$21,$B114)","v":0},{"$f":"INDEX(AA$19:AA$21,$B114)","v":0},{"$f":"INDEX(AB$19:AB$21,$B114)","v":0},{"$f":"INDEX(AC$19:AC$21,$B114)","v":0},{"$f":"INDEX(AD$19:AD$21,$B114)","v":0},{"$f":"INDEX(AE$19:AE$21,$B114)","v":0},{"$f":"INDEX(AF$19:AF$21,$B114)","v":0},{"$f":"INDEX(AG$19:AG$21,$B114)","v":0},{"$f":"INDEX(AH$19:AH$21,$B114)","v":0},{"$f":"INDEX(AI$19:AI$21,$B114)","v":0},{"$f":"INDEX(AJ$19:AJ$21,$B114)","v":0},{"$f":"INDEX(AK$19:AK$21,$B114)","v":0},{"$f":"INDEX(AL$19:AL$21,$B114)","v":0},{"$f":"INDEX(AM$19:AM$21,$B114)","v":0},{"$f":"INDEX(AN$19:AN$21,$B114)","v":0},{"$f":"INDEX(AO$19:AO$21,$B114)","v":0},{"$f":"INDEX(AP$19:AP$21,$B114)","v":0},{"$f":"INDEX(AQ$19:AQ$21,$B114)","v":0},{"$f":"INDEX(AR$19:AR$21,$B114)","v":0},{"$f":"INDEX(AS$19:AS$21,$B114)","v":0},{"$f":"INDEX(AT$19:AT$21,$B114)","v":0},{"$f":"INDEX(AU$19:AU$21,$B114)","v":0},{"$f":"INDEX(AV$19:AV$21,$B114)","v":0},{"$f":"INDEX(AW$19:AW$21,$B114)","v":0},{"$f":"INDEX(AX$19:AX$21,$B114)","v":0},{"$f":"INDEX(AY$19:AY$21,$B114)","v":0},{"$f":"INDEX(AZ$19:AZ$21,$B114)","v":0},{"$f":"INDEX(BA$19:BA$21,$B114)","v":0},{"$f":"INDEX(BB$19:BB$21,$B114)","v":0},{"$f":"INDEX(BC$19:BC$21,$B114)","v":0},{"$f":"INDEX(BD$19:BD$21,$B114)","v":0},{"$f":"INDEX(BE$19:BE$21,$B114)","v":0},{"$f":"INDEX(BF$19:BF$21,$B114)","v":0},{"$f":"INDEX(BG$19:BG$21,$B114)","v":0},{"$f":"INDEX(BH$19:BH$21,$B114)","v":0},{"$f":"INDEX(BI$19:BI$21,$B114)","v":0},{"$f":"INDEX(BJ$19:BJ$21,$B114)","v":0},{"$f":"INDEX(BK$19:BK$21,$B114)","v":0},{"$f":"INDEX(BL$19:BL$21,$B114)","v":0},{"$f":"INDEX(BM$19:BM$21,$B114)","v":0},{"$f":"INDEX(BN$19:BN$21,$B114)","v":0},{"$f":"INDEX(BO$19:BO$21,$B114)","v":0},{"$f":"INDEX(BP$19:BP$21,$B114)","v":0},{"$f":"INDEX(BQ$19:BQ$21,$B114)","v":0},{"$f":"INDEX(BR$19:BR$21,$B114)","v":0},{"$f":"INDEX(BS$19:BS$21,$B114)","v":0},{"$f":"INDEX(BT$19:BT$21,$B114)","v":0},{"$f":"INDEX(BU$19:BU$21,$B114)","v":0},{"$f":"INDEX(BV$19:BV$21,$B114)","v":0},{"$f":"INDEX(BW$19:BW$21,$B114)","v":0},{"$f":"INDEX(BX$19:BX$21,$B114)","v":0},{"$f":"INDEX(BY$19:BY$21,$B114)","v":0},{"$f":"INDEX(BZ$19:BZ$21,$B114)","v":0},{"$f":"INDEX(CA$19:CA$21,$B114)","v":0},{"$f":"INDEX(CB$19:CB$21,$B114)","v":0},{"$f":"INDEX(CC$19:CC$21,$B114)","v":0},{"$f":"INDEX(CD$19:CD$21,$B114)","v":0},{"$f":"INDEX(CE$19:CE$21,$B114)","v":0},{"$f":"INDEX(CF$19:CF$21,$B114)","v":0},{"$f":"INDEX(CG$19:CG$21,$B114)","v":0},{"$f":"INDEX(CH$19:CH$21,$B114)","v":0},{"$f":"INDEX(CI$19:CI$21,$B114)","v":0},{"$f":"INDEX(CJ$19:CJ$21,$B114)","v":0},{"$f":"INDEX(CK$19:CK$21,$B114)","v":0},{"$f":"INDEX(CL$19:CL$21,$B114)","v":0},{"$f":"INDEX(CM$19:CM$21,$B114)","v":0},{"$f":"INDEX(CN$19:CN$21,$B114)","v":0},{"$f":"INDEX(CO$19:CO$21,$B114)","v":0},{"$f":"INDEX(CP$19:CP$21,$B114)","v":0},{"$f":"INDEX(CQ$19:CQ$21,$B114)","v":0},{"$f":"INDEX(CR$19:CR$21,$B114)","v":0},{"$f":"INDEX(CS$19:CS$21,$B114)","v":0},{"$f":"INDEX(CT$19:CT$21,$B114)","v":0},{"$f":"INDEX(CU$19:CU$21,$B114)","v":0},{"$f":"INDEX(CV$19:CV$21,$B114)","v":0},{"$f":"INDEX(CW$19:CW$21,$B114)","v":0},{"$f":"INDEX(CX$19:CX$21,$B114)","v":0},{"$f":"INDEX(CY$19:CY$21,$B114)","v":0},{"$f":"INDEX(CZ$19:CZ$21,$B114)","v":0},{"$f":"INDEX(DA$19:DA$21,$B114)","v":0},{"$f":"INDEX(DB$19:DB$21,$B114)","v":0},{"$f":"INDEX(DC$19:DC$21,$B114)","v":0},{"$f":"INDEX(DD$19:DD$21,$B114)","v":0},{"$f":"INDEX(DE$19:DE$21,$B114)","v":0},{"$f":"INDEX(DF$19:DF$21,$B114)","v":0},{"$f":"INDEX(DG$19:DG$21,$B114)","v":0},{"$f":"INDEX(DH$19:DH$21,$B114)","v":0},{"$f":"INDEX(DI$19:DI$21,$B114)","v":0},{"$f":"INDEX(DJ$19:DJ$21,$B114)","v":0},{"$f":"INDEX(DK$19:DK$21,$B114)","v":0},{"$f":"INDEX(DL$19:DL$21,$B114)","v":0},{"$f":"INDEX(DM$19:DM$21,$B114)","v":0},{"$f":"INDEX(DN$19:DN$21,$B114)","v":0},{"$f":"INDEX(DO$19:DO$21,$B114)","v":0},{"$f":"INDEX(DP$19:DP$21,$B114)","v":0},{"$f":"INDEX(DQ$19:DQ$21,$B114)","v":0},{"$f":"INDEX(DR$19:DR$21,$B114)","v":0},{"$f":"INDEX(DS$19:DS$21,$B114)","v":0},{"$f":"INDEX(DT$19:DT$21,$B114)","v":0},{"$f":"INDEX(DU$19:DU$21,$B114)","v":0},{"$f":"INDEX(DV$19:DV$21,$B114)","v":0},{"$f":"INDEX(DW$19:DW$21,$B114)","v":0},{"$f":"INDEX(DX$19:DX$21,$B114)","v":0},{"$f":"INDEX(DY$19:DY$21,$B114)","v":0},{"$f":"INDEX(DZ$19:DZ$21,$B114)","v":0},{"$f":"INDEX(EA$19:EA$21,$B114)","v":0},{"$f":"INDEX(EB$19:EB$21,$B114)","v":0},{"$f":"INDEX(EC$19:EC$21,$B114)","v":0},{"$f":"INDEX(ED$19:ED$21,$B114)","v":0},{"$f":"INDEX(EE$19:EE$21,$B114)","v":0},{"$f":"INDEX(EF$19:EF$21,$B114)","v":0},{"$f":"INDEX(EG$19:EG$21,$B114)","v":0},{"$f":"INDEX(EH$19:EH$21,$B114)","v":0},{"$f":"INDEX(EI$19:EI$21,$B114)","v":0},{"$f":"INDEX(EJ$19:EJ$21,$B114)","v":0},{"$f":"INDEX(EK$19:EK$21,$B114)","v":0},{"$f":"INDEX(EL$19:EL$21,$B114)","v":0},{"$f":"INDEX(EM$19:EM$21,$B114)","v":0},{"$f":"INDEX(EN$19:EN$21,$B114)","v":0},{"$f":"INDEX(EO$19:EO$21,$B114)","v":0},{"$f":"INDEX(EP$19:EP$21,$B114)","v":0},{"$f":"INDEX(EQ$19:EQ$21,$B114)","v":0},{"$f":"INDEX(ER$19:ER$21,$B114)","v":0},{"$f":"INDEX(ES$19:ES$21,$B114)","v":0},{"$f":"INDEX(ET$19:ET$21,$B114)","v":0},{"$f":"INDEX(EU$19:EU$21,$B114)","v":0},{"$f":"INDEX(EV$19:EV$21,$B114)","v":0},{"$f":"INDEX(EW$19:EW$21,$B114)","v":0},{"$f":"INDEX(EX$19:EX$21,$B114)","v":0},{"$f":"INDEX(EY$19:EY$21,$B114)","v":0},{"$f":"INDEX(EZ$19:EZ$21,$B114)","v":0},{"$f":"INDEX(FA$19:FA$21,$B114)","v":0},{"$f":"INDEX(FB$19:FB$21,$B114)","v":0},{"$f":"INDEX(FC$19:FC$21,$B114)","v":0},{"$f":"INDEX(FD$19:FD$21,$B114)","v":0},{"$f":"INDEX(FE$19:FE$21,$B114)","v":0},{"$f":"INDEX(FF$19:FF$21,$B114)","v":0},{"$f":"INDEX(FG$19:FG$21,$B114)","v":0},{"$f":"INDEX(FH$19:FH$21,$B114)","v":0},{"$f":"INDEX(FI$19:FI$21,$B114)","v":0},{"$f":"INDEX(FJ$19:FJ$21,$B114)","v":0},{"$f":"INDEX(FK$19:FK$21,$B114)","v":0},{"$f":"INDEX(FL$19:FL$21,$B114)","v":0},{"$f":"INDEX(FM$19:FM$21,$B114)","v":0},{"$f":"INDEX(FN$19:FN$21,$B114)","v":0},{"$f":"INDEX(FO$19:FO$21,$B114)","v":0},{"$f":"INDEX(FP$19:FP$21,$B114)","v":0},{"$f":"INDEX(FQ$19:FQ$21,$B114)","v":0},{"$f":"INDEX(FR$19:FR$21,$B114)","v":0},{"$f":"INDEX(FS$19:FS$21,$B114)","v":0}]
[null,null,"Operations","USD '000",null,null,null,0,{"$f":"INDEX(I$25:I$27,$B114)","v":0},{"$f":"INDEX(J$25:J$27,$B114)","v":0},{"$f":"INDEX(K$25:K$27,$B114)","v":0},{"$f":"INDEX(L$25:L$27,$B114)","v":0},{"$f":"INDEX(M$25:M$27,$B114)","v":0},{"$f":"INDEX(N$25:N$27,$B114)","v":0},{"$f":"INDEX(O$25:O$27,$B114)","v":0},{"$f":"INDEX(P$25:P$27,$B114)","v":0},{"$f":"INDEX(Q$25:Q$27,$B114)","v":0},{"$f":"INDEX(R$25:R$27,$B114)","v":0},{"$f":"INDEX(S$25:S$27,$B114)","v":0},{"$f":"INDEX(T$25:T$27,$B114)","v":0},{"$f":"INDEX(U$25:U$27,$B114)","v":0},{"$f":"INDEX(V$25:V$27,$B114)","v":0},{"$f":"INDEX(W$25:W$27,$B114)","v":0},{"$f":"INDEX(X$25:X$27,$B114)","v":0},{"$f":"INDEX(Y$25:Y$27,$B114)","v":0},{"$f":"INDEX(Z$25:Z$27,$B114)","v":0},{"$f":"INDEX(AA$25:AA$27,$B114)","v":0},{"$f":"INDEX(AB$25:AB$27,$B114)","v":0},{"$f":"INDEX(AC$25:AC$27,$B114)","v":0},{"$f":"INDEX(AD$25:AD$27,$B114)","v":0},{"$f":"INDEX(AE$25:AE$27,$B114)","v":0},{"$f":"INDEX(AF$25:AF$27,$B114)","v":0},{"$f":"INDEX(AG$25:AG$27,$B114)","v":0},{"$f":"INDEX(AH$25:AH$27,$B114)","v":0},{"$f":"INDEX(AI$25:AI$27,$B114)","v":0},{"$f":"INDEX(AJ$25:AJ$27,$B114)","v":0},{"$f":"INDEX(AK$25:AK$27,$B114)","v":0},{"$f":"INDEX(AL$25:AL$27,$B114)","v":0},{"$f":"INDEX(AM$25:AM$27,$B114)","v":0},{"$f":"INDEX(AN$25:AN$27,$B114)","v":0},{"$f":"INDEX(AO$25:AO$27,$B114)","v":0},{"$f":"INDEX(AP$25:AP$27,$B114)","v":0},{"$f":"INDEX(AQ$25:AQ$27,$B114)","v":0},{"$f":"INDEX(AR$25:AR$27,$B114)","v":0},{"$f":"INDEX(AS$25:AS$27,$B114)","v":0},{"$f":"INDEX(AT$25:AT$27,$B114)","v":0},{"$f":"INDEX(AU$25:AU$27,$B114)","v":0},{"$f":"INDEX(AV$25:AV$27,$B114)","v":0},{"$f":"INDEX(AW$25:AW$27,$B114)","v":0},{"$f":"INDEX(AX$25:AX$27,$B114)","v":0},{"$f":"INDEX(AY$25:AY$27,$B114)","v":0},{"$f":"INDEX(AZ$25:AZ$27,$B114)","v":0},{"$f":"INDEX(BA$25:BA$27,$B114)","v":0},{"$f":"INDEX(BB$25:BB$27,$B114)","v":0},{"$f":"INDEX(BC$25:BC$27,$B114)","v":0},{"$f":"INDEX(BD$25:BD$27,$B114)","v":0},{"$f":"INDEX(BE$25:BE$27,$B114)","v":0},{"$f":"INDEX(BF$25:BF$27,$B114)","v":0},{"$f":"INDEX(BG$25:BG$27,$B114)","v":0},{"$f":"INDEX(BH$25:BH$27,$B114)","v":0},{"$f":"INDEX(BI$25:BI$27,$B114)","v":0},{"$f":"INDEX(BJ$25:BJ$27,$B114)","v":0},{"$f":"INDEX(BK$25:BK$27,$B114)","v":0},{"$f":"INDEX(BL$25:BL$27,$B114)","v":0},{"$f":"INDEX(BM$25:BM$27,$B114)","v":0},{"$f":"INDEX(BN$25:BN$27,$B114)","v":0},{"$f":"INDEX(BO$25:BO$27,$B114)","v":0},{"$f":"INDEX(BP$25:BP$27,$B114)","v":0},{"$f":"INDEX(BQ$25:BQ$27,$B114)","v":0},{"$f":"INDEX(BR$25:BR$27,$B114)","v":0},{"$f":"INDEX(BS$25:BS$27,$B114)","v":0},{"$f":"INDEX(BT$25:BT$27,$B114)","v":0},{"$f":"INDEX(BU$25:BU$27,$B114)","v":0},{"$f":"INDEX(BV$25:BV$27,$B114)","v":0},{"$f":"INDEX(BW$25:BW$27,$B114)","v":0},{"$f":"INDEX(BX$25:BX$27,$B114)","v":0},{"$f":"INDEX(BY$25:BY$27,$B114)","v":0},{"$f":"INDEX(BZ$25:BZ$27,$B114)","v":0},{"$f":"INDEX(CA$25:CA$27,$B114)","v":0},{"$f":"INDEX(CB$25:CB$27,$B114)","v":0},{"$f":"INDEX(CC$25:CC$27,$B114)","v":0},{"$f":"INDEX(CD$25:CD$27,$B114)","v":0},{"$f":"INDEX(CE$25:CE$27,$B114)","v":0},{"$f":"INDEX(CF$25:CF$27,$B114)","v":0},{"$f":"INDEX(CG$25:CG$27,$B114)","v":0},{"$f":"INDEX(CH$25:CH$27,$B114)","v":0},{"$f":"INDEX(CI$25:CI$27,$B114)","v":0},{"$f":"INDEX(CJ$25:CJ$27,$B114)","v":0},{"$f":"INDEX(CK$25:CK$27,$B114)","v":0},{"$f":"INDEX(CL$25:CL$27,$B114)","v":0},{"$f":"INDEX(CM$25:CM$27,$B114)","v":0},{"$f":"INDEX(CN$25:CN$27,$B114)","v":0},{"$f":"INDEX(CO$25:CO$27,$B114)","v":0},{"$f":"INDEX(CP$25:CP$27,$B114)","v":0},{"$f":"INDEX(CQ$25:CQ$27,$B114)","v":0},{"$f":"INDEX(CR$25:CR$27,$B114)","v":0},{"$f":"INDEX(CS$25:CS$27,$B114)","v":0},{"$f":"INDEX(CT$25:CT$27,$B114)","v":0},{"$f":"INDEX(CU$25:CU$27,$B114)","v":0},{"$f":"INDEX(CV$25:CV$27,$B114)","v":0},{"$f":"INDEX(CW$25:CW$27,$B114)","v":0},{"$f":"INDEX(CX$25:CX$27,$B114)","v":0},{"$f":"INDEX(CY$25:CY$27,$B114)","v":0},{"$f":"INDEX(CZ$25:CZ$27,$B114)","v":0},{"$f":"INDEX(DA$25:DA$27,$B114)","v":0},{"$f":"INDEX(DB$25:DB$27,$B114)","v":0},{"$f":"INDEX(DC$25:DC$27,$B114)","v":0},{"$f":"INDEX(DD$25:DD$27,$B114)","v":0},{"$f":"INDEX(DE$25:DE$27,$B114)","v":0},{"$f":"INDEX(DF$25:DF$27,$B114)","v":0},{"$f":"INDEX(DG$25:DG$27,$B114)","v":0},{"$f":"INDEX(DH$25:DH$27,$B114)","v":0},{"$f":"INDEX(DI$25:DI$27,$B114)","v":0},{"$f":"INDEX(DJ$25:DJ$27,$B114)","v":0},{"$f":"INDEX(DK$25:DK$27,$B114)","v":0},{"$f":"INDEX(DL$25:DL$27,$B114)","v":0},{"$f":"INDEX(DM$25:DM$27,$B114)","v":0},{"$f":"INDEX(DN$25:DN$27,$B114)","v":0},{"$f":"INDEX(DO$25:DO$27,$B114)","v":0},{"$f":"INDEX(DP$25:DP$27,$B114)","v":0},{"$f":"INDEX(DQ$25:DQ$27,$B114)","v":0},{"$f":"INDEX(DR$25:DR$27,$B114)","v":0},{"$f":"INDEX(DS$25:DS$27,$B114)","v":0},{"$f":"INDEX(DT$25:DT$27,$B114)","v":0},{"$f":"INDEX(DU$25:DU$27,$B114)","v":0},{"$f":"INDEX(DV$25:DV$27,$B114)","v":0},{"$f":"INDEX(DW$25:DW$27,$B114)","v":0},{"$f":"INDEX(DX$25:DX$27,$B114)","v":0},{"$f":"INDEX(DY$25:DY$27,$B114)","v":0},{"$f":"INDEX(DZ$25:DZ$27,$B114)","v":0},{"$f":"INDEX(EA$25:EA$27,$B114)","v":0},{"$f":"INDEX(EB$25:EB$27,$B114)","v":0},{"$f":"INDEX(EC$25:EC$27,$B114)","v":0},{"$f":"INDEX(ED$25:ED$27,$B114)","v":0},{"$f":"INDEX(EE$25:EE$27,$B114)","v":0},{"$f":"INDEX(EF$25:EF$27,$B114)","v":0},{"$f":"INDEX(EG$25:EG$27,$B114)","v":0},{"$f":"INDEX(EH$25:EH$27,$B114)","v":0},{"$f":"INDEX(EI$25:EI$27,$B114)","v":0},{"$f":"INDEX(EJ$25:EJ$27,$B114)","v":0},{"$f":"INDEX(EK$25:EK$27,$B114)","v":0},{"$f":"INDEX(EL$25:EL$27,$B114)","v":0},{"$f":"INDEX(EM$25:EM$27,$B114)","v":0},{"$f":"INDEX(EN$25:EN$27,$B114)","v":0},{"$f":"INDEX(EO$25:EO$27,$B114)","v":0},{"$f":"INDEX(EP$25:EP$27,$B114)","v":0},{"$f":"INDEX(EQ$25:EQ$27,$B114)","v":0},{"$f":"INDEX(ER$25:ER$27,$B114)","v":0},{"$f":"INDEX(ES$25:ES$27,$B114)","v":0},{"$f":"INDEX(ET$25:ET$27,$B114)","v":0},{"$f":"INDEX(EU$25:EU$27,$B114)","v":0},{"$f":"INDEX(EV$25:EV$27,$B114)","v":0},{"$f":"INDEX(EW$25:EW$27,$B114)","v":0},{"$f":"INDEX(EX$25:EX$27,$B114)","v":0},{"$f":"INDEX(EY$25:EY$27,$B114)","v":0},{"$f":"INDEX(EZ$25:EZ$27,$B114)","v":0},{"$f":"INDEX(FA$25:FA$27,$B114)","v":0},{"$f":"INDEX(FB$25:FB$27,$B114)","v":0},{"$f":"INDEX(FC$25:FC$27,$B114)","v":0},{"$f":"INDEX(FD$25:FD$27,$B114)","v":0},{"$f":"INDEX(FE$25:FE$27,$B114)","v":0},{"$f":"INDEX(FF$25:FF$27,$B114)","v":0},{"$f":"INDEX(FG$25:FG$27,$B114)","v":0},{"$f":"INDEX(FH$25:FH$27,$B114)","v":0},{"$f":"INDEX(FI$25:FI$27,$B114)","v":0},{"$f":"INDEX(FJ$25:FJ$27,$B114)","v":0},{"$f":"INDEX(FK$25:FK$27,$B114)","v":0},{"$f":"INDEX(FL$25:FL$27,$B114)","v":0},{"$f":"INDEX(FM$25:FM$27,$B114)","v":0},{"$f":"INDEX(FN$25:FN$27,$B114)","v":0},{"$f":"INDEX(FO$25:FO$27,$B114)","v":0},{"$f":"INDEX(FP$25:FP$27,$B114)","v":0},{"$f":"INDEX(FQ$25:FQ$27,$B114)","v":0},{"$f":"INDEX(FR$25:FR$27,$B114)","v":0},{"$f":"INDEX(FS$25:FS$27,$B114)","v":0}]
[null,null,"Entering depreciation base","USD '000",null,null,{"$f":"SUM(I124:FT124)","v":0},0,{"$f":"IF(I$3=Con_end,SUM($I122:I122),0)+I123","v":0},{"$f":"IF(J$3=Con_end,SUM($I122:J122),0)+J123","v":0},{"$f":"IF(K$3=Con_end,SUM($I122:K122),0)+K123","v":0},{"$f":"IF(L$3=Con_end,SUM($I122:L122),0)+L123","v":0},{"$f":"IF(M$3=Con_end,SUM($I122:M122),0)+M123","v":0},{"$f":"IF(N$3=Con_end,SUM($I122:N122),0)+N123","v":0},{"$f":"IF(O$3=Con_end,SUM($I122:O122),0)+O123","v":0},{"$f":"IF(P$3=Con_end,SUM($I122:P122),0)+P123","v":0},{"$f":"IF(Q$3=Con_end,SUM($I122:Q122),0)+Q123","v":0},{"$f":"IF(R$3=Con_end,SUM($I122:R122),0)+R123","v":0},{"$f":"IF(S$3=Con_end,SUM($I122:S122),0)+S123","v":0},{"$f":"IF(T$3=Con_end,SUM($I122:T122),0)+T123","v":0},{"$f":"IF(U$3=Con_end,SUM($I122:U122),0)+U123","v":0},{"$f":"IF(V$3=Con_end,SUM($I122:V122),0)+V123","v":0},{"$f":"IF(W$3=Con_end,SUM($I122:W122),0)+W123","v":0},{"$f":"IF(X$3=Con_end,SUM($I122:X122),0)+X123","v":0},{"$f":"IF(Y$3=Con_end,SUM($I122:Y122),0)+Y123","v":0},{"$f":"IF(Z$3=Con_end,SUM($I122:Z122),0)+Z123","v":0},{"$f":"IF(AA$3=Con_end,SUM($I122:AA122),0)+AA123","v":0},{"$f":"IF(AB$3=Con_end,SUM($I122:AB122),0)+AB123","v":0},{"$f":"IF(AC$3=Con_end,SUM($I122:AC122),0)+AC123","v":0},{"$f":"IF(AD$3=Con_end,SUM($I122:AD122),0)+AD123","v":0},{"$f":"IF(AE$3=Con_end,SUM($I122:AE122),0)+AE123","v":0},{"$f":"IF(AF$3=Con_end,SUM($I122:AF122),0)+AF123","v":0},{"$f":"IF(AG$3=Con_end,SUM($I122:AG122),0)+AG123","v":0},{"$f":"IF(AH$3=Con_end,SUM($I122:AH122),0)+AH123","v":0},{"$f":"IF(AI$3=Con_end,SUM($I122:AI122),0)+AI123","v":0},{"$f":"IF(AJ$3=Con_end,SUM($I122:AJ122),0)+AJ123","v":0},{"$f":"IF(AK$3=Con_end,SUM($I122:AK122),0)+AK123","v":0},{"$f":"IF(AL$3=Con_end,SUM($I122:AL122),0)+AL123","v":0},{"$f":"IF(AM$3=Con_end,SUM($I122:AM122),0)+AM123","v":0},{"$f":"IF(AN$3=Con_end,SUM($I122:AN122),0)+AN123","v":0},{"$f":"IF(AO$3=Con_end,SUM($I122:AO122),0)+AO123","v":0},{"$f":"IF(AP$3=Con_end,SUM($I122:AP122),0)+AP123","v":0},{"$f":"IF(AQ$3=Con_end,SUM($I122:AQ122),0)+AQ123","v":0},{"$f":"IF(AR$3=Con_end,SUM($I122:AR122),0)+AR123","v":0},{"$f":"IF(AS$3=Con_end,SUM($I122:AS122),0)+AS123","v":0},{"$f":"IF(AT$3=Con_end,SUM($I122:AT122),0)+AT123","v":0},{"$f":"IF(AU$3=Con_end,SUM($I122:AU122),0)+AU123","v":0},{"$f":"IF(AV$3=Con_end,SUM($I122:AV122),0)+AV123","v":0},{"$f":"IF(AW$3=Con_end,SUM($I122:AW122),0)+AW123","v":0},{"$f":"IF(AX$3=Con_end,SUM($I122:AX122),0)+AX123","v":0},{"$f":"IF(AY$3=Con_end,SUM($I122:AY122),0)+AY123","v":0},{"$f":"IF(AZ$3=Con_end,SUM($I122:AZ122),0)+AZ123","v":0},{"$f":"IF(BA$3=Con_end,SUM($I122:BA122),0)+BA123","v":0},{"$f":"IF(BB$3=Con_end,SUM($I122:BB122),0)+BB123","v":0},{"$f":"IF(BC$3=Con_end,SUM($I122:BC122),0)+BC123","v":0},{"$f":"IF(BD$3=Con_end,SUM($I122:BD122),0)+BD123","v":0},{"$f":"IF(BE$3=Con_end,SUM($I122:BE122),0)+BE123","v":0},{"$f":"IF(BF$3=Con_end,SUM($I122:BF122),0)+BF123","v":0},{"$f":"IF(BG$3=Con_end,SUM($I122:BG122),0)+BG123","v":0},{"$f":"IF(BH$3=Con_end,SUM($I122:BH122),0)+BH123","v":0},{"$f":"IF(BI$3=Con_end,SUM($I122:BI122),0)+BI123","v":0},{"$f":"IF(BJ$3=Con_end,SUM($I122:BJ122),0)+BJ123","v":0},{"$f":"IF(BK$3=Con_end,SUM($I122:BK122),0)+BK123","v":0},{"$f":"IF(BL$3=Con_end,SUM($I122:BL122),0)+BL123","v":0},{"$f":"IF(BM$3=Con_end,SUM($I122:BM122),0)+BM123","v":0},{"$f":"IF(BN$3=Con_end,SUM($I122:BN122),0)+BN123","v":0},{"$f":"IF(BO$3=Con_end,SUM($I122:BO122),0)+BO123","v":0},{"$f":"IF(BP$3=Con_end,SUM($I122:BP122),0)+BP123","v":0},{"$f":"IF(BQ$3=Con_end,SUM($I122:BQ122),0)+BQ123","v":0},{"$f":"IF(BR$3=Con_end,SUM($I122:BR122),0)+BR123","v":0},{"$f":"IF(BS$3=Con_end,SUM($I122:BS122),0)+BS123","v":0},{"$f":"IF(BT$3=Con_end,SUM($I122:BT122),0)+BT123","v":0},{"$f":"IF(BU$3=Con_end,SUM($I122:BU122),0)+BU123","v":0},{"$f":"IF(BV$3=Con_end,SUM($I122:BV122),0)+BV123","v":0},{"$f":"IF(BW$3=Con_end,SUM($I122:BW122),0)+BW123","v":0},{"$f":"IF(BX$3=Con_end,SUM($I122:BX122),0)+BX123","v":0},{"$f":"IF(BY$3=Con_end,SUM($I122:BY122),0)+BY123","v":0},{"$f":"IF(BZ$3=Con_end,SUM($I122:BZ122),0)+BZ123","v":0},{"$f":"IF(CA$3=Con_end,SUM($I122:CA122),0)+CA123","v":0},{"$f":"IF(CB$3=Con_end,SUM($I122:CB122),0)+CB123","v":0},{"$f":"IF(CC$3=Con_end,SUM($I122:CC122),0)+CC123","v":0},{"$f":"IF(CD$3=Con_end,SUM($I122:CD122),0)+CD123","v":0},{"$f":"IF(CE$3=Con_end,SUM($I122:CE122),0)+CE123","v":0},{"$f":"IF(CF$3=Con_end,SUM($I122:CF122),0)+CF123","v":0},{"$f":"IF(CG$3=Con_end,SUM($I122:CG122),0)+CG123","v":0},{"$f":"IF(CH$3=Con_end,SUM($I122:CH122),0)+CH123","v":0},{"$f":"IF(CI$3=Con_end,SUM($I122:CI122),0)+CI123","v":0},{"$f":"IF(CJ$3=Con_end,SUM($I122:CJ122),0)+CJ123","v":0},{"$f":"IF(CK$3=Con_end,SUM($I122:CK122),0)+CK123","v":0},{"$f":"IF(CL$3=Con_end,SUM($I122:CL122),0)+CL123","v":0},{"$f":"IF(CM$3=Con_end,SUM($I122:CM122),0)+CM123","v":0},{"$f":"IF(CN$3=Con_end,SUM($I122:CN122),0)+CN123","v":0},{"$f":"IF(CO$3=Con_end,SUM($I122:CO122),0)+CO123","v":0},{"$f":"IF(CP$3=Con_end,SUM($I122:CP122),0)+CP123","v":0},{"$f":"IF(CQ$3=Con_end,SUM($I122:CQ122),0)+CQ123","v":0},{"$f":"IF(CR$3=Con_end,SUM($I122:CR122),0)+CR123","v":0},{"$f":"IF(CS$3=Con_end,SUM($I122:CS122),0)+CS123","v":0},{"$f":"IF(CT$3=Con_end,SUM($I122:CT122),0)+CT123","v":0},{"$f":"IF(CU$3=Con_end,SUM($I122:CU122),0)+CU123","v":0},{"$f":"IF(CV$3=Con_end,SUM($I122:CV122),0)+CV123","v":0},{"$f":"IF(CW$3=Con_end,SUM($I122:CW122),0)+CW123","v":0},{"$f":"IF(CX$3=Con_end,SUM($I122:CX122),0)+CX123","v":0},{"$f":"IF(CY$3=Con_end,SUM($I122:CY122),0)+CY123","v":0},{"$f":"IF(CZ$3=Con_end,SUM($I122:CZ122),0)+CZ123","v":0},{"$f":"IF(DA$3=Con_end,SUM($I122:DA122),0)+DA123","v":0},{"$f":"IF(DB$3=Con_end,SUM($I122:DB122),0)+DB123","v":0},{"$f":"IF(DC$3=Con_end,SUM($I122:DC122),0)+DC123","v":0},{"$f":"IF(DD$3=Con_end,SUM($I122:DD122),0)+DD123","v":0},{"$f":"IF(DE$3=Con_end,SUM($I122:DE122),0)+DE123","v":0},{"$f":"IF(DF$3=Con_end,SUM($I122:DF122),0)+DF123","v":0},{"$f":"IF(DG$3=Con_end,SUM($I122:DG122),0)+DG123","v":0},{"$f":"IF(DH$3=Con_end,SUM($I122:DH122),0)+DH123","v":0},{"$f":"IF(DI$3=Con_end,SUM($I122:DI122),0)+DI123","v":0},{"$f":"IF(DJ$3=Con_end,SUM($I122:DJ122),0)+DJ123","v":0},{"$f":"IF(DK$3=Con_end,SUM($I122:DK122),0)+DK123","v":0},{"$f":"IF(DL$3=Con_end,SUM($I122:DL122),0)+DL123","v":0},{"$f":"IF(DM$3=Con_end,SUM($I122:DM122),0)+DM123","v":0},{"$f":"IF(DN$3=Con_end,SUM($I122:DN122),0)+DN123","v":0},{"$f":"IF(DO$3=Con_end,SUM($I122:DO122),0)+DO123","v":0},{"$f":"IF(DP$3=Con_end,SUM($I122:DP122),0)+DP123","v":0},{"$f":"IF(DQ$3=Con_end,SUM($I122:DQ122),0)+DQ123","v":0},{"$f":"IF(DR$3=Con_end,SUM($I122:DR122),0)+DR123","v":0},{"$f":"IF(DS$3=Con_end,SUM($I122:DS122),0)+DS123","v":0},{"$f":"IF(DT$3=Con_end,SUM($I122:DT122),0)+DT123","v":0},{"$f":"IF(DU$3=Con_end,SUM($I122:DU122),0)+DU123","v":0},{"$f":"IF(DV$3=Con_end,SUM($I122:DV122),0)+DV123","v":0},{"$f":"IF(DW$3=Con_end,SUM($I122:DW122),0)+DW123","v":0},{"$f":"IF(DX$3=Con_end,SUM($I122:DX122),0)+DX123","v":0},{"$f":"IF(DY$3=Con_end,SUM($I122:DY122),0)+DY123","v":0},{"$f":"IF(DZ$3=Con_end,SUM($I122:DZ122),0)+DZ123","v":0},{"$f":"IF(EA$3=Con_end,SUM($I122:EA122),0)+EA123","v":0},{"$f":"IF(EB$3=Con_end,SUM($I122:EB122),0)+EB123","v":0},{"$f":"IF(EC$3=Con_end,SUM($I122:EC122),0)+EC123","v":0},{"$f":"IF(ED$3=Con_end,SUM($I122:ED122),0)+ED123","v":0},{"$f":"IF(EE$3=Con_end,SUM($I122:EE122),0)+EE123","v":0},{"$f":"IF(EF$3=Con_end,SUM($I122:EF122),0)+EF123","v":0},{"$f":"IF(EG$3=Con_end,SUM($I122:EG122),0)+EG123","v":0},{"$f":"IF(EH$3=Con_end,SUM($I122:EH122),0)+EH123","v":0},{"$f":"IF(EI$3=Con_end,SUM($I122:EI122),0)+EI123","v":0},{"$f":"IF(EJ$3=Con_end,SUM($I122:EJ122),0)+EJ123","v":0},{"$f":"IF(EK$3=Con_end,SUM($I122:EK122),0)+EK123","v":0},{"$f":"IF(EL$3=Con_end,SUM($I122:EL122),0)+EL123","v":0},{"$f":"IF(EM$3=Con_end,SUM($I122:EM122),0)+EM123","v":0},{"$f":"IF(EN$3=Con_end,SUM($I122:EN122),0)+EN123","v":0},{"$f":"IF(EO$3=Con_end,SUM($I122:EO122),0)+EO123","v":0},{"$f":"IF(EP$3=Con_end,SUM($I122:EP122),0)+EP123","v":0},{"$f":"IF(EQ$3=Con_end,SUM($I122:EQ122),0)+EQ123","v":0},{"$f":"IF(ER$3=Con_end,SUM($I122:ER122),0)+ER123","v":0},{"$f":"IF(ES$3=Con_end,SUM($I122:ES122),0)+ES123","v":0},{"$f":"IF(ET$3=Con_end,SUM($I122:ET122),0)+ET123","v":0},{"$f":"IF(EU$3=Con_end,SUM($I122:EU122),0)+EU123","v":0},{"$f":"IF(EV$3=Con_end,SUM($I122:EV122),0)+EV123","v":0},{"$f":"IF(EW$3=Con_end,SUM($I122:EW122),0)+EW123","v":0},{"$f":"IF(EX$3=Con_end,SUM($I122:EX122),0)+EX123","v":0},{"$f":"IF(EY$3=Con_end,SUM($I122:EY122),0)+EY123","v":0},{"$f":"IF(EZ$3=Con_end,SUM($I122:EZ122),0)+EZ123","v":0},{"$f":"IF(FA$3=Con_end,SUM($I122:FA122),0)+FA123","v":0},{"$f":"IF(FB$3=Con_end,SUM($I122:FB122),0)+FB123","v":0},{"$f":"IF(FC$3=Con_end,SUM($I122:FC122),0)+FC123","v":0},{"$f":"IF(FD$3=Con_end,SUM($I122:FD122),0)+FD123","v":0},{"$f":"IF(FE$3=Con_end,SUM($I122:FE122),0)+FE123","v":0},{"$f":"IF(FF$3=Con_end,SUM($I122:FF122),0)+FF123","v":0},{"$f":"IF(FG$3=Con_end,SUM($I122:FG122),0)+FG123","v":0},{"$f":"IF(FH$3=Con_end,SUM($I122:FH122),0)+FH123","v":0},{"$f":"IF(FI$3=Con_end,SUM($I122:FI122),0)+FI123","v":0},{"$f":"IF(FJ$3=Con_end,SUM($I122:FJ122),0)+FJ123","v":0},{"$f":"IF(FK$3=Con_end,SUM($I122:FK122),0)+FK123","v":0},{"$f":"IF(FL$3=Con_end,SUM($I122:FL122),0)+FL123","v":0},{"$f":"IF(FM$3=Con_end,SUM($I122:FM122),0)+FM123","v":0},{"$f":"IF(FN$3=Con_end,SUM($I122:FN122),0)+FN123","v":0},{"$f":"IF(FO$3=Con_end,SUM($I122:FO122),0)+FO123","v":0},{"$f":"IF(FP$3=Con_end,SUM($I122:FP122),0)+FP123","v":0},{"$f":"IF(FQ$3=Con_end,SUM($I122:FQ122),0)+FQ123","v":0},{"$f":"IF(FR$3=Con_end,SUM($I122:FR122),0)+FR123","v":0},{"$f":"IF(FS$3=Con_end,SUM($I122:FS122),0)+FS123","v":0}]
[]
[null,null,"Counter"]
[null,null,"Straigh line","Num#",{"$f":"1/E131","v":40},null,null,null,{"$f":"MIN(H127+1,$E127)","v":1},{"$f":"MIN(I127+1,$E127)","v":2},{"$f":"MIN(J127+1,$E127)","v":3},{"$f":"MIN(K127+1,$E127)","v":4},{"$f":"MIN(L127+1,$E127)","v":5},{"$f":"MIN(M127+1,$E127)","v":6},{"$f":"MIN(N127+1,$E127)","v":7},{"$f":"MIN(O127+1,$E127)","v":8},{"$f":"MIN(P127+1,$E127)","v":9},{"$f":"MIN(Q127+1,$E127)","v":10},{"$f":"MIN(R127+1,$E127)","v":11},{"$f":"MIN(S127+1,$E127)","v":12},{"$f":"MIN(T127+1,$E127)","v":13},{"$f":"MIN(U127+1,$E127)","v":14},{"$f":"MIN(V127+1,$E127)","v":15},{"$f":"MIN(W127+1,$E127)","v":16},{"$f":"MIN(X127+1,$E127)","v":17},{"$f":"MIN(Y127+1,$E127)","v":18},{"$f":"MIN(Z127+1,$E127)","v":19},{"$f":"MIN(AA127+1,$E127)","v":20},{"$f":"MIN(AB127+1,$E127)","v":21},{"$f":"MIN(AC127+1,$E127)","v":22},{"$f":"MIN(AD127+1,$E127)","v":23},{"$f":"MIN(AE127+1,$E127)","v":24},{"$f":"MIN(AF127+1,$E127)","v":25},{"$f":"MIN(AG127+1,$E127)","v":26},{"$f":"MIN(AH127+1,$E127)","v":27},{"$f":"MIN(AI127+1,$E127)","v":28},{"$f":"MIN(AJ127+1,$E127)","v":29},{"$f":"MIN(AK127+1,$E127)","v":30},{"$f":"MIN(AL127+1,$E127)","v":31},{"$f":"MIN(AM127+1,$E127)","v":32},{"$f":"MIN(AN127+1,$E127)","v":33},{"$f":"MIN(AO127+1,$E127)","v":34},{"$f":"MIN(AP127+1,$E127)","v":35},{"$f":"MIN(AQ127+1,$E127)","v":36},{"$f":"MIN(AR127+1,$E127)","v":37},{"$f":"MIN(AS127+1,$E127)","v":38},{"$f":"MIN(AT127+1,$E127)","v":39},{"$f":"MIN(AU127+1,$E127)","v":40},{"$f":"MIN(AV127+1,$E127)","v":40},{"$f":"MIN(AW127+1,$E127)","v":40},{"$f":"MIN(AX127+1,$E127)","v":40},{"$f":"MIN(AY127+1,$E127)","v":40},{"$f":"MIN(AZ127+1,$E127)","v":40},{"$f":"MIN(BA127+1,$E127)","v":40},{"$f":"MIN(BB127+1,$E127)","v":40},{"$f":"MIN(BC127+1,$E127)","v":40},{"$f":"MIN(BD127+1,$E127)","v":40},{"$f":"MIN(BE127+1,$E127)","v":40},{"$f":"MIN(BF127+1,$E127)","v":40},{"$f":"MIN(BG127+1,$E127)","v":40},{"$f":"MIN(BH127+1,$E127)","v":40},{"$f":"MIN(BI127+1,$E127)","v":40},{"$f":"MIN(BJ127+1,$E127)","v":40},{"$f":"MIN(BK127+1,$E127)","v":40},{"$f":"MIN(BL127+1,$E127)","v":40},{"$f":"MIN(BM127+1,$E127)","v":40},{"$f":"MIN(BN127+1,$E127)","v":40},{"$f":"MIN(BO127+1,$E127)","v":40},{"$f":"MIN(BP127+1,$E127)","v":40},{"$f":"MIN(BQ127+1,$E127)","v":40},{"$f":"MIN(BR127+1,$E127)","v":40},{"$f":"MIN(BS127+1,$E127)","v":40},{"$f":"MIN(BT127+1,$E127)","v":40},{"$f":"MIN(BU127+1,$E127)","v":40},{"$f":"MIN(BV127+1,$E127)","v":40},{"$f":"MIN(BW127+1,$E127)","v":40},{"$f":"MIN(BX127+1,$E127)","v":40},{"$f":"MIN(BY127+1,$E127)","v":40},{"$f":"MIN(BZ127+1,$E127)","v":40},{"$f":"MIN(CA127+1,$E127)","v":40},{"$f":"MIN(CB127+1,$E127)","v":40},{"$f":"MIN(CC127+1,$E127)","v":40},{"$f":"MIN(CD127+1,$E127)","v":40},{"$f":"MIN(CE127+1,$E127)","v":40},{"$f":"MIN(CF127+1,$E127)","v":40},{"$f":"MIN(CG127+1,$E127)","v":40},{"$f":"MIN(CH127+1,$E127)","v":40},{"$f":"MIN(CI127+1,$E127)","v":40},{"$f":"MIN(CJ127+1,$E127)","v":40},{"$f":"MIN(CK127+1,$E127)","v":40},{"$f":"MIN(CL127+1,$E127)","v":40},{"$f":"MIN(CM127+1,$E127)","v":40},{"$f":"MIN(CN127+1,$E127)","v":40},{"$f":"MIN(CO127+1,$E127)","v":40},{"$f":"MIN(CP127+1,$E127)","v":40},{"$f":"MIN(CQ127+1,$E127)","v":40},{"$f":"MIN(CR127+1,$E127)","v":40},{"$f":"MIN(CS127+1,$E127)","v":40},{"$f":"MIN(CT127+1,$E127)","v":40},{"$f":"MIN(CU127+1,$E127)","v":40},{"$f":"MIN(CV127+1,$E127)","v":40},{"$f":"MIN(CW127+1,$E127)","v":40},{"$f":"MIN(CX127+1,$E127)","v":40},{"$f":"MIN(CY127+1,$E127)","v":40},{"$f":"MIN(CZ127+1,$E127)","v":40},{"$f":"MIN(DA127+1,$E127)","v":40},{"$f":"MIN(DB127+1,$E127)","v":40},{"$f":"MIN(DC127+1,$E127)","v":40},{"$f":"MIN(DD127+1,$E127)","v":40},{"$f":"MIN(DE127+1,$E127)","v":40},{"$f":"MIN(DF127+1,$E127)","v":40},{"$f":"MIN(DG127+1,$E127)","v":40},{"$f":"MIN(DH127+1,$E127)","v":40},{"$f":"MIN(DI127+1,$E127)","v":40},{"$f":"MIN(DJ127+1,$E127)","v":40},{"$f":"MIN(DK127+1,$E127)","v":40},{"$f":"MIN(DL127+1,$E127)","v":40},{"$f":"MIN(DM127+1,$E127)","v":40},{"$f":"MIN(DN127+1,$E127)","v":40},{"$f":"MIN(DO127+1,$E127)","v":40},{"$f":"MIN(DP127+1,$E127)","v":40},{"$f":"MIN(DQ127+1,$E127)","v":40},{"$f":"MIN(DR127+1,$E127)","v":40},{"$f":"MIN(DS127+1,$E127)","v":40},{"$f":"MIN(DT127+1,$E127)","v":40},{"$f":"MIN(DU127+1,$E127)","v":40},{"$f":"MIN(DV127+1,$E127)","v":40},{"$f":"MIN(DW127+1,$E127)","v":40},{"$f":"MIN(DX127+1,$E127)","v":40},{"$f":"MIN(DY127+1,$E127)","v":40},{"$f":"MIN(DZ127+1,$E127)","v":40},{"$f":"MIN(EA127+1,$E127)","v":40},{"$f":"MIN(EB127+1,$E127)","v":40},{"$f":"MIN(EC127+1,$E127)","v":40},{"$f":"MIN(ED127+1,$E127)","v":40},{"$f":"MIN(EE127+1,$E127)","v":40},{"$f":"MIN(EF127+1,$E127)","v":40},{"$f":"MIN(EG127+1,$E127)","v":40},{"$f":"MIN(EH127+1,$E127)","v":40},{"$f":"MIN(EI127+1,$E127)","v":40},{"$f":"MIN(EJ127+1,$E127)","v":40},{"$f":"MIN(EK127+1,$E127)","v":40},{"$f":"MIN(EL127+1,$E127)","v":40},{"$f":"MIN(EM127+1,$E127)","v":40},{"$f":"MIN(EN127+1,$E127)","v":40},{"$f":"MIN(EO127+1,$E127)","v":40},{"$f":"MIN(EP127+1,$E127)","v":40},{"$f":"MIN(EQ127+1,$E127)","v":40},{"$f":"MIN(ER127+1,$E127)","v":40},{"$f":"MIN(ES127+1,$E127)","v":40},{"$f":"MIN(ET127+1,$E127)","v":40},{"$f":"MIN(EU127+1,$E127)","v":40},{"$f":"MIN(EV127+1,$E127)","v":40},{"$f":"MIN(EW127+1,$E127)","v":40},{"$f":"MIN(EX127+1,$E127)","v":40},{"$f":"MIN(EY127+1,$E127)","v":40},{"$f":"MIN(EZ127+1,$E127)","v":40},{"$f":"MIN(FA127+1,$E127)","v":40},{"$f":"MIN(FB127+1,$E127)","v":40},{"$f":"MIN(FC127+1,$E127)","v":40},{"$f":"MIN(FD127+1,$E127)","v":40},{"$f":"MIN(FE127+1,$E127)","v":40},{"$f":"MIN(FF127+1,$E127)","v":40},{"$f":"MIN(FG127+1,$E127)","v":40},{"$f":"MIN(FH127+1,$E127)","v":40},{"$f":"MIN(FI127+1,$E127)","v":40},{"$f":"MIN(FJ127+1,$E127)","v":40},{"$f":"MIN(FK127+1,$E127)","v":40},{"$f":"MIN(FL127+1,$E127)","v":40},{"$f":"MIN(FM127+1,$E127)","v":40},{"$f":"MIN(FN127+1,$E127)","v":40},{"$f":"MIN(FO127+1,$E127)","v":40},{"$f":"MIN(FP127+1,$E127)","v":40},{"$f":"MIN(FQ127+1,$E127)","v":40},{"$f":"MIN(FR127+1,$E127)","v":40}]
[null,null,"MACRS","Num#",{"$f":"INDEX('Inputs - Tax'!$E$88:$E$90,F133)*4","v":24},null,null,null,{"$f":"MIN(H128+1,$E128)","v":1},2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,24,24,24,24,24,24,24,24,24,24,24,24,24,24,24,24,24,24,24,24,24,24,24,24,24,24,24,24,24,24,24,24,24,24,24,24,24,24,24,24,24,24,24,24,24,24,24,24,24,24,24,24,24,24,24,24,24,24,24,24,24,24,24,24,24,24,24,24,24,24,24,24,24,24,24,24,24,24,24,24,24,24,24,24,24,24,24,24,24,24,24,24,24,24,24,24,24,24,24,24,24,24,24,24,24,24,24,24,24,24,24,24,24,24,24,24,24,24,24,24,24,24,24,24,24,24,24,24,24,24,24,24,24,24,24,24,24,24,24,24,24,24,24]
[]
[null,null,"Depreciation"]
[null,null,"Straight line","USD '000",{"$f":"INDEX('Inputs - Tax'!$G$70:$G$72,Dep!B114)","v":2.5000000000000001E-2},null,null,{"$f":"SUM(I131:FS131)","v":0},{"$f":"SUM(OFFSET(H124,0,0,1,-I127))*$E131","v":0},{"$f":"SUM(OFFSET(I124,0,0,1,-J127))*$E131","v":0},{"$f":"SUM(OFFSET(J124,0,0,1,-K127))*$E131","v":0},{"$f":"SUM(OFFSET(K124,0,0,1,-L127))*$E131","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(BW124,0,0,1,-BX127))*$E131","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(EI124,0,0,1,-EJ127))*$E131","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Reducing balance","USD '000",{"$f":"INDEX('Inputs - Tax'!$F$76:$F$78,B114)","v":0.05},"Dep. Type",null,{"$error":"#REF!"},{"$f":"I116*$E132","v":0},{"$f":"J116*$E132","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"BV116*$E132","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"EH116*$E132","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,null,"MACRS","USD '000",{"$f":"INDEX('Inputs - Tax'!$E$58:$E$60,B114)","v":"5 year"},{"$f":"MATCH(E133,'Inputs - Tax'!$C$88:$C$90,0)","v":1},"Position",{"$error":"#REF!"},{"$f":"SUMPRODUCT(OFFSET(H124,0,0,1,-I128),OFFSET('Inputs - Tax'!#REF!,$F133,0,1,-I128))","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT(OFFSET(I124,0,0,1,-J128),OFFSET('Inputs - Tax'!#REF!,$F133,0,1,-J128))","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT(OFFSET(J124,0,0,1,-K128),OFFSET('Inputs - Tax'!#REF!,$F133,0,1,-K128))","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT(OFFSET(K124,0,0,1,-L128),OFFSET('Inputs - Tax'!#REF!,$F133,0,1,-L128))","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT(OFFSET(L124,0,0,1,-M128),OFFSET('Inputs - Tax'!#REF!,$F133,0,1,-M128))","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT(OFFSET(M124,0,0,1,-N128),OFFSET('Inputs - Tax'!#REF!,$F133,0,1,-N128))","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT(OFFSET(N124,0,0,1,-O128),OFFSET('Inputs - Tax'!#REF!,$F133,0,1,-O128))","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT(OFFSET(O124,0,0,1,-P128),OFFSET('Inputs - Tax'!#REF!,$F133,0,1,-P128))","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT(OFFSET(P124,0,0,1,-Q128),OFFSET('Inputs - Tax'!#REF!,$F133,0,1,-Q128))","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT(OFFSET(Q124,0,0,1,-R128),OFFSET('Inputs - Tax'!#REF!,$F133,0,1,-R128))","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT(OFFSET(R124,0,0,1,-S128),OFFSET('Inputs - Tax'!#REF!,$F133,0,1,-S128))","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT(OFFSET(S124,0,0,1,-T128),OFFSET('Inputs - Tax'!#REF!,$F133,0,1,-T128))","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT(OFFSET(T124,0,0,1,-U128),OFFSET('Inputs - Tax'!#REF!,$F133,0,1,-U128))","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT(OFFSET(U124,0,0,1,-V128),OFFSET('Inputs - Tax'!#REF!,$F133,0,1,-V128))","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT(OFFSET(V124,0,0,1,-W128),OFFSET('Inputs - Tax'!#REF!,$F133,0,1,-W128))","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT(OFFSET(W124,0,0,1,-X128),OFFSET('Inputs - Tax'!#REF!,$F133,0,1,-X128))","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT(OFFSET(X124,0,0,1,-Y128),OFFSET('Inputs - Tax'!#REF!,$F133,0,1,-Y128))","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT(OFFSET(Y124,0,0,1,-Z128),OFFSET('Inputs - Tax'!#REF!,$F133,0,1,-Z128))","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT(OFFSET(Z124,0,0,1,-AA128),OFFSET('Inputs - Tax'!#REF!,$F133,0,1,-AA128))","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT(OFFSET(AA124,0,0,1,-AB128),OFFSET('Inputs - Tax'!#REF!,$F133,0,1,-AB128))","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT(OFFSET(AB124,0,0,1,-AC128),OFFSET('Inputs - Tax'!#REF!,$F133,0,1,-AC128))","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT(OFFSET(AC124,0,0,1,-AD128),OFFSET('Inputs - Tax'!#REF!,$F133,0,1,-AD128))","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT(OFFSET(AD124,0,0,1,-AE128),OFFSET('Inputs - Tax'!#REF!,$F133,0,1,-AE128))","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT(OFFSET(AE124,0,0,1,-AF128),OFFSET('Inputs - Tax'!#REF!,$F133,0,1,-AF128))","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT(OFFSET(AF124,0,0,1,-AG128),OFFSET('Inputs - Tax'!#REF!,$F133,0,1,-AG128))","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT(OFFSET(AG124,0,0,1,-AH128),OFFSET('Inputs - Tax'!#REF!,$F133,0,1,-AH128))","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT(OFFSET(AH124,0,0,1,-AI128),OFFSET('Inputs - Tax'!#REF!,$F133,0,1,-AI128))","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT(OFFSET(AI124,0,0,1,-AJ128),OFFSET('Inputs - Tax'!#REF!,$F133,0,1,-AJ128))","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT(OFFSET(AJ124,0,0,1,-AK128),OFFSET('Inputs - Tax'!#REF!,$F133,0,1,-AK128))","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT(OFFSET(AK124,0,0,1,-AL128),OFFSET('Inputs - Tax'!#REF!,$F133,0,1,-AL128))","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT(OFFSET(AL124,0,0,1,-AM128),OFFSET('Inputs - Tax'!#REF!,$F133,0,1,-AM128))","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT(OFFSET(AM124,0,0,1,-AN128),OFFSET('Inputs - Tax'!#REF!,$F133,0,1,-AN128))","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT(OFFSET(AN124,0,0,1,-AO128),OFFSET('Inputs - Tax'!#REF!,$F133,0,1,-AO128))","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT(OFFSET(AO124,0,0,1,-AP128),OFFSET('Inputs - Tax'!#REF!,$F133,0,1,-AP128))","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT(OFFSET(AP124,0,0,1,-AQ128),OFFSET('Inputs - Tax'!#REF!,$F133,0,1,-AQ128))","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT(OFFSET(AQ124,0,0,1,-AR128),OFFSET('Inputs - Tax'!#REF!,$F133,0,1,-AR128))","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT(OFFSET(AR124,0,0,1,-AS128),OFFSET('Inputs - Tax'!#REF!,$F133,0,1,-AS128))","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT(OFFSET(AS124,0,0,1,-AT128),OFFSET('Inputs - Tax'!#REF!,$F133,0,1,-AT128))","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT(OFFSET(AT124,0,0,1,-AU128),OFFSET('Inputs - Tax'!#REF!,$F133,0,1,-AU128))","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT(OFFSET(AU124,0,0,1,-AV128),OFFSET('Inputs - Tax'!#REF!,$F133,0,1,-AV128))","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT(OFFSET(AV124,0,0,1,-AW128),OFFSET('Inputs - Tax'!#REF!,$F133,0,1,-AW128))","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT(OFFSET(AW124,0,0,1,-AX128),OFFSET('Inputs - Tax'!#REF!,$F133,0,1,-AX128))","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT(OFFSET(AX124,0,0,1,-AY128),OFFSET('Inputs - Tax'!#REF!,$F133,0,1,-AY128))","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT(OFFSET(AY124,0,0,1,-AZ128),OFFSET('Inputs - Tax'!#REF!,$F133,0,1,-AZ128))","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT(OFFSET(AZ124,0,0,1,-BA128),OFFSET('Inputs - Tax'!#REF!,$F133,0,1,-BA128))","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT(OFFSET(BA124,0,0,1,-BB128),OFFSET('Inputs - Tax'!#REF!,$F133,0,1,-BB128))","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT(OFFSET(BB124,0,0,1,-BC128),OFFSET('Inputs - Tax'!#REF!,$F133,0,1,-BC128))","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT(OFFSET(BC124,0,0,1,-BD128),OFFSET('Inputs - Tax'!#REF!,$F133,0,1,-BD128))","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT(OFFSET(BD124,0,0,1,-BE128),OFFSET('Inputs - Tax'!#REF!,$F133,0,1,-BE128))","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT(OFFSET(BE124,0,0,1,-BF128),OFFSET('Inputs - Tax'!#REF!,$F133,0,1,-BF128))","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT(OFFSET(BF124,0,0,1,-BG128),OFFSET('Inputs - Tax'!#REF!,$F133,0,1,-BG128))","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT(OFFSET(BG124,0,0,1,-BH128),OFFSET('Inputs - Tax'!#REF!,$F133,0,1,-BH128))","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT(OFFSET(BH124,0,0,1,-BI128),OFFSET('Inputs - Tax'!#REF!,$F133,0,1,-BI128))","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT(OFFSET(BI124,0,0,1,-BJ128),OFFSET('Inputs - Tax'!#REF!,$F133,0,1,-BJ128))","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT(OFFSET(BJ124,0,0,1,-BK128),OFFSET('Inputs - Tax'!#REF!,$F133,0,1,-BK128))","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT(OFFSET(BK124,0,0,1,-BL128),OFFSET('Inputs - Tax'!#REF!,$F133,0,1,-BL128))","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT(OFFSET(BL124,0,0,1,-BM128),OFFSET('Inputs - Tax'!#REF!,$F133,0,1,-BM128))","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT(OFFSET(BM124,0,0,1,-BN128),OFFSET('Inputs - Tax'!#REF!,$F133,0,1,-BN128))","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT(OFFSET(BN124,0,0,1,-BO128),OFFSET('Inputs - Tax'!#REF!,$F133,0,1,-BO128))","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT(OFFSET(BO124,0,0,1,-BP128),OFFSET('Inputs - Tax'!#REF!,$F133,0,1,-BP128))","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT(OFFSET(BP124,0,0,1,-BQ128),OFFSET('Inputs - Tax'!#REF!,$F133,0,1,-BQ128))","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT(OFFSET(BQ124,0,0,1,-BR128),OFFSET('Inputs - Tax'!#REF!,$F133,0,1,-BR128))","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT(OFFSET(BR124,0,0,1,-BS128),OFFSET('Inputs - Tax'!#REF!,$F133,0,1,-BS128))","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT(OFFSET(BS124,0,0,1,-BT128),OFFSET('Inputs - Tax'!#REF!,$F133,0,1,-BT128))","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT(OFFSET(BT124,0,0,1,-BU128),OFFSET('Inputs - Tax'!#REF!,$F133,0,1,-BU128))","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT(OFFSET(BU124,0,0,1,-BV128),OFFSET('Inputs - Tax'!#REF!,$F133,0,1,-BV128))","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT(OFFSET(BV124,0,0,1,-BW128),OFFSET('Inputs - Tax'!#REF!,$F133,0,1,-BW128))","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT(OFFSET(BW124,0,0,1,-BX128),OFFSET('Inputs - Tax'!#REF!,$F133,0,1,-BX128))","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT(OFFSET(BX124,0,0,1,-BY128),OFFSET('Inputs - Tax'!#REF!,$F133,0,1,-BY128))","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT(OFFSET(BY124,0,0,1,-BZ128),OFFSET('Inputs - Tax'!#REF!,$F133,0,1,-BZ128))","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT(OFFSET(BZ124,0,0,1,-CA128),OFFSET('Inputs - Tax'!#REF!,$F133,0,1,-CA128))","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT(OFFSET(CA124,0,0,1,-CB128),OFFSET('Inputs - Tax'!#REF!,$F133,0,1,-CB128))","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT(OFFSET(CB124,0,0,1,-CC128),OFFSET('Inputs - Tax'!#REF!,$F133,0,1,-CC128))","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT(OFFSET(CC124,0,0,1,-CD128),OFFSET('Inputs - Tax'!#REF!,$F133,0,1,-CD128))","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT(OFFSET(CD124,0,0,1,-CE128),OFFSET('Inputs - Tax'!#REF!,$F133,0,1,-CE128))","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT(OFFSET(CE124,0,0,1,-CF128),OFFSET('Inputs - Tax'!#REF!,$F133,0,1,-CF128))","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT(OFFSET(CF124,0,0,1,-CG128),OFFSET('Inputs - Tax'!#REF!,$F133,0,1,-CG128))","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT(OFFSET(CG124,0,0,1,-CH128),OFFSET('Inputs - Tax'!#REF!,$F133,0,1,-CH128))","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT(OFFSET(CH124,0,0,1,-CI128),OFFSET('Inputs - Tax'!#REF!,$F133,0,1,-CI128))","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT(OFFSET(CI124,0,0,1,-CJ128),OFFSET('Inputs - Tax'!#REF!,$F133,0,1,-CJ128))","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT(OFFSET(CJ124,0,0,1,-CK128),OFFSET('Inputs - Tax'!#REF!,$F133,0,1,-CK128))","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT(OFFSET(CK124,0,0,1,-CL128),OFFSET('Inputs - Tax'!#REF!,$F133,0,1,-CL128))","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT(OFFSET(CL124,0,0,1,-CM128),OFFSET('Inputs - Tax'!#REF!,$F133,0,1,-CM128))","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT(OFFSET(CM124,0,0,1,-CN128),OFFSET('Inputs - Tax'!#REF!,$F133,0,1,-CN128))","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT(OFFSET(CN124,0,0,1,-CO128),OFFSET('Inputs - Tax'!#REF!,$F133,0,1,-CO128))","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT(OFFSET(CO124,0,0,1,-CP128),OFFSET('Inputs - Tax'!#REF!,$F133,0,1,-CP128))","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT(OFFSET(CP124,0,0,1,-CQ128),OFFSET('Inputs - Tax'!#REF!,$F133,0,1,-CQ128))","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT(OFFSET(CQ124,0,0,1,-CR128),OFFSET('Inputs - Tax'!#REF!,$F133,0,1,-CR128))","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT(OFFSET(CR124,0,0,1,-CS128),OFFSET('Inputs - Tax'!#REF!,$F133,0,1,-CS128))","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT(OFFSET(CS124,0,0,1,-CT128),OFFSET('Inputs - Tax'!#REF!,$F133,0,1,-CT128))","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT(OFFSET(CT124,0,0,1,-CU128),OFFSET('Inputs - Tax'!#REF!,$F133,0,1,-CU128))","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT(OFFSET(CU124,0,0,1,-CV128),OFFSET('Inputs - Tax'!#REF!,$F133,0,1,-CV128))","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT(OFFSET(CV124,0,0,1,-CW128),OFFSET('Inputs - Tax'!#REF!,$F133,0,1,-CW128))","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT(OFFSET(CW124,0,0,1,-CX128),OFFSET('Inputs - Tax'!#REF!,$F133,0,1,-CX128))","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT(OFFSET(CX124,0,0,1,-CY128),OFFSET('Inputs - Tax'!#REF!,$F133,0,1,-CY128))","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT(OFFSET(CY124,0,0,1,-CZ128),OFFSET('Inputs - Tax'!#REF!,$F133,0,1,-CZ128))","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT(OFFSET(CZ124,0,0,1,-DA128),OFFSET('Inputs - Tax'!#REF!,$F133,0,1,-DA128))","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT(OFFSET(DA124,0,0,1,-DB128),OFFSET('Inputs - Tax'!#REF!,$F133,0,1,-DB128))","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT(OFFSET(DB124,0,0,1,-DC128),OFFSET('Inputs - Tax'!#REF!,$F133,0,1,-DC128))","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT(OFFSET(DC124,0,0,1,-DD128),OFFSET('Inputs - Tax'!#REF!,$F133,0,1,-DD128))","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT(OFFSET(DD124,0,0,1,-DE128),OFFSET('Inputs - Tax'!#REF!,$F133,0,1,-DE128))","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT(OFFSET(DE124,0,0,1,-DF128),OFFSET('Inputs - Tax'!#REF!,$F133,0,1,-DF128))","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT(OFFSET(DF124,0,0,1,-DG128),OFFSET('Inputs - Tax'!#REF!,$F133,0,1,-DG128))","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT(OFFSET(DG124,0,0,1,-DH128),OFFSET('Inputs - Tax'!#REF!,$F133,0,1,-DH128))","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT(OFFSET(DH124,0,0,1,-DI128),OFFSET('Inputs - Tax'!#REF!,$F133,0,1,-DI128))","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT(OFFSET(DI124,0,0,1,-DJ128),OFFSET('Inputs - Tax'!#REF!,$F133,0,1,-DJ128))","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT(OFFSET(DJ124,0,0,1,-DK128),OFFSET('Inputs - Tax'!#REF!,$F133,0,1,-DK128))","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT(OFFSET(DK124,0,0,1,-DL128),OFFSET('Inputs - Tax'!#REF!,$F133,0,1,-DL128))","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT(OFFSET(DL124,0,0,1,-DM128),OFFSET('Inputs - Tax'!#REF!,$F133,0,1,-DM128))","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT(OFFSET(DM124,0,0,1,-DN128),OFFSET('Inputs - Tax'!#REF!,$F133,0,1,-DN128))","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT(OFFSET(DN124,0,0,1,-DO128),OFFSET('Inputs - Tax'!#REF!,$F133,0,1,-DO128))","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT(OFFSET(DO124,0,0,1,-DP128),OFFSET('Inputs - Tax'!#REF!,$F133,0,1,-DP128))","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT(OFFSET(DP124,0,0,1,-DQ128),OFFSET('Inputs - Tax'!#REF!,$F133,0,1,-DQ128))","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT(OFFSET(DQ124,0,0,1,-DR128),OFFSET('Inputs - Tax'!#REF!,$F133,0,1,-DR128))","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT(OFFSET(DR124,0,0,1,-DS128),OFFSET('Inputs - Tax'!#REF!,$F133,0,1,-DS128))","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT(OFFSET(DS124,0,0,1,-DT128),OFFSET('Inputs - Tax'!#REF!,$F133,0,1,-DT128))","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT(OFFSET(DT124,0,0,1,-DU128),OFFSET('Inputs - Tax'!#REF!,$F133,0,1,-DU128))","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT(OFFSET(DU124,0,0,1,-DV128),OFFSET('Inputs - Tax'!#REF!,$F133,0,1,-DV128))","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT(OFFSET(DV124,0,0,1,-DW128),OFFSET('Inputs - Tax'!#REF!,$F133,0,1,-DW128))","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT(OFFSET(DW124,0,0,1,-DX128),OFFSET('Inputs - Tax'!#REF!,$F133,0,1,-DX128))","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT(OFFSET(DX124,0,0,1,-DY128),OFFSET('Inputs - Tax'!#REF!,$F133,0,1,-DY128))","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT(OFFSET(DY124,0,0,1,-DZ128),OFFSET('Inputs - Tax'!#REF!,$F133,0,1,-DZ128))","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT(OFFSET(DZ124,0,0,1,-EA128),OFFSET('Inputs - Tax'!#REF!,$F133,0,1,-EA128))","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT(OFFSET(EA124,0,0,1,-EB128),OFFSET('Inputs - Tax'!#REF!,$F133,0,1,-EB128))","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT(OFFSET(EB124,0,0,1,-EC128),OFFSET('Inputs - Tax'!#REF!,$F133,0,1,-EC128))","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT(OFFSET(EC124,0,0,1,-ED128),OFFSET('Inputs - Tax'!#REF!,$F133,0,1,-ED128))","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT(OFFSET(ED124,0,0,1,-EE128),OFFSET('Inputs - Tax'!#REF!,$F133,0,1,-EE128))","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT(OFFSET(EE124,0,0,1,-EF128),OFFSET('Inputs - Tax'!#REF!,$F133,0,1,-EF128))","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT(OFFSET(EF124,0,0,1,-EG128),OFFSET('Inputs - Tax'!#REF!,$F133,0,1,-EG128))","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT(OFFSET(EG124,0,0,1,-EH128),OFFSET('Inputs - Tax'!#REF!,$F133,0,1,-EH128))","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT(OFFSET(EH124,0,0,1,-EI128),OFFSET('Inputs - Tax'!#REF!,$F133,0,1,-EI128))","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT(OFFSET(EI124,0,0,1,-EJ128),OFFSET('Inputs - Tax'!#REF!,$F133,0,1,-EJ128))","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT(OFFSET(EJ124,0,0,1,-EK128),OFFSET('Inputs - Tax'!#REF!,$F133,0,1,-EK128))","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT(OFFSET(EK124,0,0,1,-EL128),OFFSET('Inputs - Tax'!#REF!,$F133,0,1,-EL128))","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT(OFFSET(EL124,0,0,1,-EM128),OFFSET('Inputs - Tax'!#REF!,$F133,0,1,-EM128))","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT(OFFSET(EM124,0,0,1,-EN128),OFFSET('Inputs - Tax'!#REF!,$F133,0,1,-EN128))","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT(OFFSET(EN124,0,0,1,-EO128),OFFSET('Inputs - Tax'!#REF!,$F133,0,1,-EO128))","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT(OFFSET(EO124,0,0,1,-EP128),OFFSET('Inputs - Tax'!#REF!,$F133,0,1,-EP128))","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT(OFFSET(EP124,0,0,1,-EQ128),OFFSET('Inputs - Tax'!#REF!,$F133,0,1,-EQ128))","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT(OFFSET(EQ124,0,0,1,-ER128),OFFSET('Inputs - Tax'!#REF!,$F133,0,1,-ER128))","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT(OFFSET(ER124,0,0,1,-ES128),OFFSET('Inputs - Tax'!#REF!,$F133,0,1,-ES128))","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT(OFFSET(ES124,0,0,1,-ET128),OFFSET('Inputs - Tax'!#REF!,$F133,0,1,-ET128))","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT(OFFSET(ET124,0,0,1,-EU128),OFFSET('Inputs - Tax'!#REF!,$F133,0,1,-EU128))","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT(OFFSET(EU124,0,0,1,-EV128),OFFSET('Inputs - Tax'!#REF!,$F133,0,1,-EV128))","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT(OFFSET(EV124,0,0,1,-EW128),OFFSET('Inputs - Tax'!#REF!,$F133,0,1,-EW128))","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT(OFFSET(EW124,0,0,1,-EX128),OFFSET('Inputs - Tax'!#REF!,$F133,0,1,-EX128))","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT(OFFSET(EX124,0,0,1,-EY128),OFFSET('Inputs - Tax'!#REF!,$F133,0,1,-EY128))","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT(OFFSET(EY124,0,0,1,-EZ128),OFFSET('Inputs - Tax'!#REF!,$F133,0,1,-EZ128))","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT(OFFSET(EZ124,0,0,1,-FA128),OFFSET('Inputs - Tax'!#REF!,$F133,0,1,-FA128))","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT(OFFSET(FA124,0,0,1,-FB128),OFFSET('Inputs - Tax'!#REF!,$F133,0,1,-FB128))","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT(OFFSET(FB124,0,0,1,-FC128),OFFSET('Inputs - Tax'!#REF!,$F133,0,1,-FC128))","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT(OFFSET(FC124,0,0,1,-FD128),OFFSET('Inputs - Tax'!#REF!,$F133,0,1,-FD128))","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT(OFFSET(FD124,0,0,1,-FE128),OFFSET('Inputs - Tax'!#REF!,$F133,0,1,-FE128))","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT(OFFSET(FE124,0,0,1,-FF128),OFFSET('Inputs - Tax'!#REF!,$F133,0,1,-FF128))","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT(OFFSET(FF124,0,0,1,-FG128),OFFSET('Inputs - Tax'!#REF!,$F133,0,1,-FG128))","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT(OFFSET(FG124,0,0,1,-FH128),OFFSET('Inputs - Tax'!#REF!,$F133,0,1,-FH128))","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT(OFFSET(FH124,0,0,1,-FI128),OFFSET('Inputs - Tax'!#REF!,$F133,0,1,-FI128))","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT(OFFSET(FI124,0,0,1,-FJ128),OFFSET('Inputs - Tax'!#REF!,$F133,0,1,-FJ128))","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT(OFFSET(FJ124,0,0,1,-FK128),OFFSET('Inputs - Tax'!#REF!,$F133,0,1,-FK128))","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT(OFFSET(FK124,0,0,1,-FL128),OFFSET('Inputs - Tax'!#REF!,$F133,0,1,-FL128))","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT(OFFSET(FL124,0,0,1,-FM128),OFFSET('Inputs - Tax'!#REF!,$F133,0,1,-FM128))","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT(OFFSET(FM124,0,0,1,-FN128),OFFSET('Inputs - Tax'!#REF!,$F133,0,1,-FN128))","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT(OFFSET(FN124,0,0,1,-FO128),OFFSET('Inputs - Tax'!#REF!,$F133,0,1,-FO128))","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT(OFFSET(FO124,0,0,1,-FP128),OFFSET('Inputs - Tax'!#REF!,$F133,0,1,-FP128))","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT(OFFSET(FP124,0,0,1,-FQ128),OFFSET('Inputs - Tax'!#REF!,$F133,0,1,-FQ128))","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT(OFFSET(FQ124,0,0,1,-FR128),OFFSET('Inputs - Tax'!#REF!,$F133,0,1,-FR128))","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT(OFFSET(FR124,0,0,1,-FS128),OFFSET('Inputs - Tax'!#REF!,$F133,0,1,-FS128))","v":{"$error":"#REF!"}}]
[null,null,"Applied","USD '000",{"$f":"INDEX('Inputs - Tax'!$F$64:$F$66,B114)","v":"MACRS"},null,{"$f":"MATCH(E134,Depreciation_list,0)","v":3},{"$error":"#REF!"},{"$f":"INDEX(I131:I133,$G$112,0)","v":{"$error":"#REF!"}},{"$f":"INDEX(J131:J133,$G$112,0)","v":{"$error":"#REF!"}},{"$f":"INDEX(K131:K133,$G$112,0)","v":{"$error":"#REF!"}},{"$f":"INDEX(L131:L133,$G$112,0)","v":{"$error":"#REF!"}},{"$f":"INDEX(M131:M133,$G$112,0)","v":{"$error":"#REF!"}},{"$f":"INDEX(N131:N133,$G$112,0)","v":{"$error":"#REF!"}},{"$f":"INDEX(O131:O133,$G$112,0)","v":{"$error":"#REF!"}},{"$f":"INDEX(P131:P133,$G$112,0)","v":{"$error":"#REF!"}},{"$f":"INDEX(Q131:Q133,$G$112,0)","v":{"$error":"#REF!"}},{"$f":"INDEX(R131:R133,$G$112,0)","v":{"$error":"#REF!"}},{"$f":"INDEX(S131:S133,$G$112,0)","v":{"$error":"#REF!"}},{"$f":"INDEX(T131:T133,$G$112,0)","v":{"$error":"#REF!"}},{"$f":"INDEX(U131:U133,$G$112,0)","v":{"$error":"#REF!"}},{"$f":"INDEX(V131:V133,$G$112,0)","v":{"$error":"#REF!"}},{"$f":"INDEX(W131:W133,$G$112,0)","v":{"$error":"#REF!"}},{"$f":"INDEX(X131:X133,$G$112,0)","v":{"$error":"#REF!"}},{"$f":"INDEX(Y131:Y133,$G$112,0)","v":{"$error":"#REF!"}},{"$f":"INDEX(Z131:Z133,$G$112,0)","v":{"$error":"#REF!"}},{"$f":"INDEX(AA131:AA133,$G$112,0)","v":{"$error":"#REF!"}},{"$f":"INDEX(AB131:AB133,$G$112,0)","v":{"$error":"#REF!"}},{"$f":"INDEX(AC131:AC133,$G$112,0)","v":{"$error":"#REF!"}},{"$f":"INDEX(AD131:AD133,$G$112,0)","v":{"$error":"#REF!"}},{"$f":"INDEX(AE131:AE133,$G$112,0)","v":{"$error":"#REF!"}},{"$f":"INDEX(AF131:AF133,$G$112,0)","v":{"$error":"#REF!"}},{"$f":"INDEX(AG131:AG133,$G$112,0)","v":{"$error":"#REF!"}},{"$f":"INDEX(AH131:AH133,$G$112,0)","v":{"$error":"#REF!"}},{"$f":"INDEX(AI131:AI133,$G$112,0)","v":{"$error":"#REF!"}},{"$f":"INDEX(AJ131:AJ133,$G$112,0)","v":{"$error":"#REF!"}},{"$f":"INDEX(AK131:AK133,$G$112,0)","v":{"$error":"#REF!"}},{"$f":"INDEX(AL131:AL133,$G$112,0)","v":{"$error":"#REF!"}},{"$f":"INDEX(AM131:AM133,$G$112,0)","v":{"$error":"#REF!"}},{"$f":"INDEX(AN131:AN133,$G$112,0)","v":{"$error":"#REF!"}},{"$f":"INDEX(AO131:AO133,$G$112,0)","v":{"$error":"#REF!"}},{"$f":"INDEX(AP131:AP133,$G$112,0)","v":{"$error":"#REF!"}},{"$f":"INDEX(AQ131:AQ133,$G$112,0)","v":{"$error":"#REF!"}},{"$f":"INDEX(AR131:AR133,$G$112,0)","v":{"$error":"#REF!"}},{"$f":"INDEX(AS131:AS133,$G$112,0)","v":{"$error":"#REF!"}},{"$f":"INDEX(AT131:AT133,$G$112,0)","v":{"$error":"#REF!"}},{"$f":"INDEX(AU131:AU133,$G$112,0)","v":{"$error":"#REF!"}},{"$f":"INDEX(AV131:AV133,$G$112,0)","v":{"$error":"#REF!"}},{"$f":"INDEX(AW131:AW133,$G$112,0)","v":{"$error":"#REF!"}},{"$f":"INDEX(AX131:AX133,$G$112,0)","v":{"$error":"#REF!"}},{"$f":"INDEX(AY131:AY133,$G$112,0)","v":{"$error":"#REF!"}},{"$f":"INDEX(AZ131:AZ133,$G$112,0)","v":{"$error":"#REF!"}},{"$f":"INDEX(BA131:BA133,$G$112,0)","v":{"$error":"#REF!"}},{"$f":"INDEX(BB131:BB133,$G$112,0)","v":{"$error":"#REF!"}},{"$f":"INDEX(BC131:BC133,$G$112,0)","v":{"$error":"#REF!"}},{"$f":"INDEX(BD131:BD133,$G$112,0)","v":{"$error":"#REF!"}},{"$f":"INDEX(BE131:BE133,$G$112,0)","v":{"$error":"#REF!"}},{"$f":"INDEX(BF131:BF133,$G$112,0)","v":{"$error":"#REF!"}},{"$f":"INDEX(BG131:BG133,$G$112,0)","v":{"$error":"#REF!"}},{"$f":"INDEX(BH131:BH133,$G$112,0)","v":{"$error":"#REF!"}},{"$f":"INDEX(BI131:BI133,$G$112,0)","v":{"$error":"#REF!"}},{"$f":"INDEX(BJ131:BJ133,$G$112,0)","v":{"$error":"#REF!"}},{"$f":"INDEX(BK131:BK133,$G$112,0)","v":{"$error":"#REF!"}},{"$f":"INDEX(BL131:BL133,$G$112,0)","v":{"$error":"#REF!"}},{"$f":"INDEX(BM131:BM133,$G$112,0)","v":{"$error":"#REF!"}},{"$f":"INDEX(BN131:BN133,$G$112,0)","v":{"$error":"#REF!"}},{"$f":"INDEX(BO131:BO133,$G$112,0)","v":{"$error":"#REF!"}},{"$f":"INDEX(BP131:BP133,$G$112,0)","v":{"$error":"#REF!"}},{"$f":"INDEX(BQ131:BQ133,$G$112,0)","v":{"$error":"#REF!"}},{"$f":"INDEX(BR131:BR133,$G$112,0)","v":{"$error":"#REF!"}},{"$f":"INDEX(BS131:BS133,$G$112,0)","v":{"$error":"#REF!"}},{"$f":"INDEX(BT131:BT133,$G$112,0)","v":{"$error":"#REF!"}},{"$f":"INDEX(BU131:BU133,$G$112,0)","v":{"$error":"#REF!"}},{"$f":"INDEX(BV131:BV133,$G$112,0)","v":{"$error":"#REF!"}},{"$f":"INDEX(BW131:BW133,$G$112,0)","v":{"$error":"#REF!"}},{"$f":"INDEX(BX131:BX133,$G$112,0)","v":{"$error":"#REF!"}},{"$f":"INDEX(BY131:BY133,$G$112,0)","v":{"$error":"#REF!"}},{"$f":"INDEX(BZ131:BZ133,$G$112,0)","v":{"$error":"#REF!"}},{"$f":"INDEX(CA131:CA133,$G$112,0)","v":{"$error":"#REF!"}},{"$f":"INDEX(CB131:CB133,$G$112,0)","v":{"$error":"#REF!"}},{"$f":"INDEX(CC131:CC133,$G$112,0)","v":{"$error":"#REF!"}},{"$f":"INDEX(CD131:CD133,$G$112,0)","v":{"$error":"#REF!"}},{"$f":"INDEX(CE131:CE133,$G$112,0)","v":{"$error":"#REF!"}},{"$f":"INDEX(CF131:CF133,$G$112,0)","v":{"$error":"#REF!"}},{"$f":"INDEX(CG131:CG133,$G$112,0)","v":{"$error":"#REF!"}},{"$f":"INDEX(CH131:CH133,$G$112,0)","v":{"$error":"#REF!"}},{"$f":"INDEX(CI131:CI133,$G$112,0)","v":{"$error":"#REF!"}},{"$f":"INDEX(CJ131:CJ133,$G$112,0)","v":{"$error":"#REF!"}},{"$f":"INDEX(CK131:CK133,$G$112,0)","v":{"$error":"#REF!"}},{"$f":"INDEX(CL131:CL133,$G$112,0)","v":{"$error":"#REF!"}},{"$f":"INDEX(CM131:CM133,$G$112,0)","v":{"$error":"#REF!"}},{"$f":"INDEX(CN131:CN133,$G$112,0)","v":{"$error":"#REF!"}},{"$f":"INDEX(CO131:CO133,$G$112,0)","v":{"$error":"#REF!"}},{"$f":"INDEX(CP131:CP133,$G$112,0)","v":{"$error":"#REF!"}},{"$f":"INDEX(CQ131:CQ133,$G$112,0)","v":{"$error":"#REF!"}},{"$f":"INDEX(CR131:CR133,$G$112,0)","v":{"$error":"#REF!"}},{"$f":"INDEX(CS131:CS133,$G$112,0)","v":{"$error":"#REF!"}},{"$f":"INDEX(CT131:CT133,$G$112,0)","v":{"$error":"#REF!"}},{"$f":"INDEX(CU131:CU133,$G$112,0)","v":{"$error":"#REF!"}},{"$f":"INDEX(CV131:CV133,$G$112,0)","v":{"$error":"#REF!"}},{"$f":"INDEX(CW131:CW133,$G$112,0)","v":{"$error":"#REF!"}},{"$f":"INDEX(CX131:CX133,$G$112,0)","v":{"$error":"#REF!"}},{"$f":"INDEX(CY131:CY133,$G$112,0)","v":{"$error":"#REF!"}},{"$f":"INDEX(CZ131:CZ133,$G$112,0)","v":{"$error":"#REF!"}},{"$f":"INDEX(DA131:DA133,$G$112,0)","v":{"$error":"#REF!"}},{"$f":"INDEX(DB131:DB133,$G$112,0)","v":{"$error":"#REF!"}},{"$f":"INDEX(DC131:DC133,$G$112,0)","v":{"$error":"#REF!"}},{"$f":"INDEX(DD131:DD133,$G$112,0)","v":{"$error":"#REF!"}},{"$f":"INDEX(DE131:DE133,$G$112,0)","v":{"$error":"#REF!"}},{"$f":"INDEX(DF131:DF133,$G$112,0)","v":{"$error":"#REF!"}},{"$f":"INDEX(DG131:DG133,$G$112,0)","v":{"$error":"#REF!"}},{"$f":"INDEX(DH131:DH133,$G$112,0)","v":{"$error":"#REF!"}},{"$f":"INDEX(DI131:DI133,$G$112,0)","v":{"$error":"#REF!"}},{"$f":"INDEX(DJ131:DJ133,$G$112,0)","v":{"$error":"#REF!"}},{"$f":"INDEX(DK131:DK133,$G$112,0)","v":{"$error":"#REF!"}},{"$f":"INDEX(DL131:DL133,$G$112,0)","v":{"$error":"#REF!"}},{"$f":"INDEX(DM131:DM133,$G$112,0)","v":{"$error":"#REF!"}},{"$f":"INDEX(DN131:DN133,$G$112,0)","v":{"$error":"#REF!"}},{"$f":"INDEX(DO131:DO133,$G$112,0)","v":{"$error":"#REF!"}},{"$f":"INDEX(DP131:DP133,$G$112,0)","v":{"$error":"#REF!"}},{"$f":"INDEX(DQ131:DQ133,$G$112,0)","v":{"$error":"#REF!"}},{"$f":"INDEX(DR131:DR133,$G$112,0)","v":{"$error":"#REF!"}},{"$f":"INDEX(DS131:DS133,$G$112,0)","v":{"$error":"#REF!"}},{"$f":"INDEX(DT131:DT133,$G$112,0)","v":{"$error":"#REF!"}},{"$f":"INDEX(DU131:DU133,$G$112,0)","v":{"$error":"#REF!"}},{"$f":"INDEX(DV131:DV133,$G$112,0)","v":{"$error":"#REF!"}},{"$f":"INDEX(DW131:DW133,$G$112,0)","v":{"$error":"#REF!"}},{"$f":"INDEX(DX131:DX133,$G$112,0)","v":{"$error":"#REF!"}},{"$f":"INDEX(DY131:DY133,$G$112,0)","v":{"$error":"#REF!"}},{"$f":"INDEX(DZ131:DZ133,$G$112,0)","v":{"$error":"#REF!"}},{"$f":"INDEX(EA131:EA133,$G$112,0)","v":{"$error":"#REF!"}},{"$f":"INDEX(EB131:EB133,$G$112,0)","v":{"$error":"#REF!"}},{"$f":"INDEX(EC131:EC133,$G$112,0)","v":{"$error":"#REF!"}},{"$f":"INDEX(ED131:ED133,$G$112,0)","v":{"$error":"#REF!"}},{"$f":"INDEX(EE131:EE133,$G$112,0)","v":{"$error":"#REF!"}},{"$f":"INDEX(EF131:EF133,$G$112,0)","v":{"$error":"#REF!"}},{"$f":"INDEX(EG131:EG133,$G$112,0)","v":{"$error":"#REF!"}},{"$f":"INDEX(EH131:EH133,$G$112,0)","v":{"$error":"#REF!"}},{"$f":"INDEX(EI131:EI133,$G$112,0)","v":{"$error":"#REF!"}},{"$f":"INDEX(EJ131:EJ133,$G$112,0)","v":{"$error":"#REF!"}},{"$f":"INDEX(EK131:EK133,$G$112,0)","v":{"$error":"#REF!"}},{"$f":"INDEX(EL131:EL133,$G$112,0)","v":{"$error":"#REF!"}},{"$f":"INDEX(EM131:EM133,$G$112,0)","v":{"$error":"#REF!"}},{"$f":"INDEX(EN131:EN133,$G$112,0)","v":{"$error":"#REF!"}},{"$f":"INDEX(EO131:EO133,$G$112,0)","v":{"$error":"#REF!"}},{"$f":"INDEX(EP131:EP133,$G$112,0)","v":{"$error":"#REF!"}},{"$f":"INDEX(EQ131:EQ133,$G$112,0)","v":{"$error":"#REF!"}},{"$f":"INDEX(ER131:ER133,$G$112,0)","v":{"$error":"#REF!"}},{"$f":"INDEX(ES131:ES133,$G$112,0)","v":{"$error":"#REF!"}},{"$f":"INDEX(ET131:ET133,$G$112,0)","v":{"$error":"#REF!"}},{"$f":"INDEX(EU131:EU133,$G$112,0)","v":{"$error":"#REF!"}},{"$f":"INDEX(EV131:EV133,$G$112,0)","v":{"$error":"#REF!"}},{"$f":"INDEX(EW131:EW133,$G$112,0)","v":{"$error":"#REF!"}},{"$f":"INDEX(EX131:EX133,$G$112,0)","v":{"$error":"#REF!"}},{"$f":"INDEX(EY131:EY133,$G$112,0)","v":{"$error":"#REF!"}},{"$f":"INDEX(EZ131:EZ133,$G$112,0)","v":{"$error":"#REF!"}},{"$f":"INDEX(FA131:FA133,$G$112,0)","v":{"$error":"#REF!"}},{"$f":"INDEX(FB131:FB133,$G$112,0)","v":{"$error":"#REF!"}},{"$f":"INDEX(FC131:FC133,$G$112,0)","v":{"$error":"#REF!"}},{"$f":"INDEX(FD131:FD133,$G$112,0)","v":{"$error":"#REF!"}},{"$f":"INDEX(FE131:FE133,$G$112,0)","v":{"$error":"#REF!"}},{"$f":"INDEX(FF131:FF133,$G$112,0)","v":{"$error":"#REF!"}},{"$f":"INDEX(FG131:FG133,$G$112,0)","v":{"$error":"#REF!"}},{"$f":"INDEX(FH131:FH133,$G$112,0)","v":{"$error":"#REF!"}},{"$f":"INDEX(FI131:FI133,$G$112,0)","v":{"$error":"#REF!"}},{"$f":"INDEX(FJ131:FJ133,$G$112,0)","v":{"$error":"#REF!"}},{"$f":"INDEX(FK131:FK133,$G$112,0)","v":{"$error":"#REF!"}},{"$f":"INDEX(FL131:FL133,$G$112,0)","v":{"$error":"#REF!"}},{"$f":"INDEX(FM131:FM133,$G$112,0)","v":{"$error":"#REF!"}},{"$f":"INDEX(FN131:FN133,$G$112,0)","v":{"$error":"#REF!"}},{"$f":"INDEX(FO131:FO133,$G$112,0)","v":{"$error":"#REF!"}},{"$f":"INDEX(FP131:FP133,$G$112,0)","v":{"$error":"#REF!"}},{"$f":"INDEX(FQ131:FQ133,$G$112,0)","v":{"$error":"#REF!"}},{"$f":"INDEX(FR131:FR133,$G$112,0)","v":{"$error":"#REF!"}},{"$f":"INDEX(FS131:FS133,$G$112,0)","v":{"$error":"#REF!"}}]
[]
[null,3,{"$f":"INDEX($C$19:$C$21,B136)","v":"Financing"}]
[null,null,"Account"]
[null,null,"Balance b/f","USD '000",null,null,null,null,{"$f":"H141","v":0},{"$f":"I141","v":{"$error":"#REF!"}},{"$f":"J141","v":{"$error":"#REF!"}},{"$f":"K141","v":{"$error":"#REF!"}},{"$f":"L141","v":{"$error":"#REF!"}},{"$f":"M141","v":{"$error":"#REF!"}},{"$f":"N141","v":{"$error":"#REF!"}},{"$f":"O141","v":{"$error":"#REF!"}},{"$f":"P141","v":{"$error":"#REF!"}},{"$f":"Q141","v":{"$error":"#REF!"}},{"$f":"R141","v":{"$error":"#REF!"}},{"$f":"S141","v":{"$error":"#REF!"}},{"$f":"T141","v":{"$error":"#REF!"}},{"$f":"U141","v":{"$error":"#REF!"}},{"$f":"V141","v":{"$error":"#REF!"}},{"$f":"W141","v":{"$error":"#REF!"}},{"$f":"X141","v":{"$error":"#REF!"}},{"$f":"Y141","v":{"$error":"#REF!"}},{"$f":"Z141","v":{"$error":"#REF!"}},{"$f":"AA141","v":{"$error":"#REF!"}},{"$f":"AB141","v":{"$error":"#REF!"}},{"$f":"AC141","v":{"$error":"#REF!"}},{"$f":"AD141","v":{"$error":"#REF!"}},{"$f":"AE141","v":{"$error":"#REF!"}},{"$f":"AF141","v":{"$error":"#REF!"}},{"$f":"AG141","v":{"$error":"#REF!"}},{"$f":"AH141","v":{"$error":"#REF!"}},{"$f":"AI141","v":{"$error":"#REF!"}},{"$f":"AJ141","v":{"$error":"#REF!"}},{"$f":"AK141","v":{"$error":"#REF!"}},{"$f":"AL141","v":{"$error":"#REF!"}},{"$f":"AM141","v":{"$error":"#REF!"}},{"$f":"AN141","v":{"$error":"#REF!"}},{"$f":"AO141","v":{"$error":"#REF!"}},{"$f":"AP141","v":{"$error":"#REF!"}},{"$f":"AQ141","v":{"$error":"#REF!"}},{"$f":"AR141","v":{"$error":"#REF!"}},{"$f":"AS141","v":{"$error":"#REF!"}},{"$f":"AT141","v":{"$error":"#REF!"}},{"$f":"AU141","v":{"$error":"#REF!"}},{"$f":"AV141","v":{"$error":"#REF!"}},{"$f":"AW141","v":{"$error":"#REF!"}},{"$f":"AX141","v":{"$error":"#REF!"}},{"$f":"AY141","v":{"$error":"#REF!"}},{"$f":"AZ141","v":{"$error":"#REF!"}},{"$f":"BA141","v":{"$error":"#REF!"}},{"$f":"BB141","v":{"$error":"#REF!"}},{"$f":"BC141","v":{"$error":"#REF!"}},{"$f":"BD141","v":{"$error":"#REF!"}},{"$f":"BE141","v":{"$error":"#REF!"}},{"$f":"BF141","v":{"$error":"#REF!"}},{"$f":"BG141","v":{"$error":"#REF!"}},{"$f":"BH141","v":{"$error":"#REF!"}},{"$f":"BI141","v":{"$error":"#REF!"}},{"$f":"BJ141","v":{"$error":"#REF!"}},{"$f":"BK141","v":{"$error":"#REF!"}},{"$f":"BL141","v":{"$error":"#REF!"}},{"$f":"BM141","v":{"$error":"#REF!"}},{"$f":"BN141","v":{"$error":"#REF!"}},{"$f":"BO141","v":{"$error":"#REF!"}},{"$f":"BP141","v":{"$error":"#REF!"}},{"$f":"BQ141","v":{"$error":"#REF!"}},{"$f":"BR141","v":{"$error":"#REF!"}},{"$f":"BS141","v":{"$error":"#REF!"}},{"$f":"BT141","v":{"$error":"#REF!"}},{"$f":"BU141","v":{"$error":"#REF!"}},{"$f":"BV141","v":{"$error":"#REF!"}},{"$f":"BW141","v":{"$error":"#REF!"}},{"$f":"BX141","v":{"$error":"#REF!"}},{"$f":"BY141","v":{"$error":"#REF!"}},{"$f":"BZ141","v":{"$error":"#REF!"}},{"$f":"CA141","v":{"$error":"#REF!"}},{"$f":"CB141","v":{"$error":"#REF!"}},{"$f":"CC141","v":{"$error":"#REF!"}},{"$f":"CD141","v":{"$error":"#REF!"}},{"$f":"CE141","v":{"$error":"#REF!"}},{"$f":"CF141","v":{"$error":"#REF!"}},{"$f":"CG141","v":{"$error":"#REF!"}},{"$f":"CH141","v":{"$error":"#REF!"}},{"$f":"CI141","v":{"$error":"#REF!"}},{"$f":"CJ141","v":{"$error":"#REF!"}},{"$f":"CK141","v":{"$error":"#REF!"}},{"$f":"CL141","v":{"$error":"#REF!"}},{"$f":"CM141","v":{"$error":"#REF!"}},{"$f":"CN141","v":{"$error":"#REF!"}},{"$f":"CO141","v":{"$error":"#REF!"}},{"$f":"CP141","v":{"$error":"#REF!"}},{"$f":"CQ141","v":{"$error":"#REF!"}},{"$f":"CR141","v":{"$error":"#REF!"}},{"$f":"CS141","v":{"$error":"#REF!"}},{"$f":"CT141","v":{"$error":"#REF!"}},{"$f":"CU141","v":{"$error":"#REF!"}},{"$f":"CV141","v":{"$error":"#REF!"}},{"$f":"CW141","v":{"$error":"#REF!"}},{"$f":"CX141","v":{"$error":"#REF!"}},{"$f":"CY141","v":{"$error":"#REF!"}},{"$f":"CZ141","v":{"$error":"#REF!"}},{"$f":"DA141","v":{"$error":"#REF!"}},{"$f":"DB141","v":{"$error":"#REF!"}},{"$f":"DC141","v":{"$error":"#REF!"}},{"$f":"DD141","v":{"$error":"#REF!"}},{"$f":"DE141","v":{"$error":"#REF!"}},{"$f":"DF141","v":{"$error":"#REF!"}},{"$f":"DG141","v":{"$error":"#REF!"}},{"$f":"DH141","v":{"$error":"#REF!"}},{"$f":"DI141","v":{"$error":"#REF!"}},{"$f":"DJ141","v":{"$error":"#REF!"}},{"$f":"DK141","v":{"$error":"#REF!"}},{"$f":"DL141","v":{"$error":"#REF!"}},{"$f":"DM141","v":{"$error":"#REF!"}},{"$f":"DN141","v":{"$error":"#REF!"}},{"$f":"DO141","v":{"$error":"#REF!"}},{"$f":"DP141","v":{"$error":"#REF!"}},{"$f":"DQ141","v":{"$error":"#REF!"}},{"$f":"DR141","v":{"$error":"#REF!"}},{"$f":"DS141","v":{"$error":"#REF!"}},{"$f":"DT141","v":{"$error":"#REF!"}},{"$f":"DU141","v":{"$error":"#REF!"}},{"$f":"DV141","v":{"$error":"#REF!"}},{"$f":"DW141","v":{"$error":"#REF!"}},{"$f":"DX141","v":{"$error":"#REF!"}},{"$f":"DY141","v":{"$error":"#REF!"}},{"$f":"DZ141","v":{"$error":"#REF!"}},{"$f":"EA141","v":{"$error":"#REF!"}},{"$f":"EB141","v":{"$error":"#REF!"}},{"$f":"EC141","v":{"$error":"#REF!"}},{"$f":"ED141","v":{"$error":"#REF!"}},{"$f":"EE141","v":{"$error":"#REF!"}},{"$f":"EF141","v":{"$error":"#REF!"}},{"$f":"EG141","v":{"$error":"#REF!"}},{"$f":"EH141","v":{"$error":"#REF!"}},{"$f":"EI141","v":{"$error":"#REF!"}},{"$f":"EJ141","v":{"$error":"#REF!"}},{"$f":"EK141","v":{"$error":"#REF!"}},{"$f":"EL141","v":{"$error":"#REF!"}},{"$f":"EM141","v":{"$error":"#REF!"}},{"$f":"EN141","v":{"$error":"#REF!"}},{"$f":"EO141","v":{"$error":"#REF!"}},{"$f":"EP141","v":{"$error":"#REF!"}},{"$f":"EQ141","v":{"$error":"#REF!"}},{"$f":"ER141","v":{"$error":"#REF!"}},{"$f":"ES141","v":{"$error":"#REF!"}},{"$f":"ET141","v":{"$error":"#REF!"}},{"$f":"EU141","v":{"$error":"#REF!"}},{"$f":"EV141","v":{"$error":"#REF!"}},{"$f":"EW141","v":{"$error":"#REF!"}},{"$f":"EX141","v":{"$error":"#REF!"}},{"$f":"EY141","v":{"$error":"#REF!"}},{"$f":"EZ141","v":{"$error":"#REF!"}},{"$f":"FA141","v":{"$error":"#REF!"}},{"$f":"FB141","v":{"$error":"#REF!"}},{"$f":"FC141","v":{"$error":"#REF!"}},{"$f":"FD141","v":{"$error":"#REF!"}},{"$f":"FE141","v":{"$error":"#REF!"}},{"$f":"FF141","v":{"$error":"#REF!"}},{"$f":"FG141","v":{"$error":"#REF!"}},{"$f":"FH141","v":{"$error":"#REF!"}},{"$f":"FI141","v":{"$error":"#REF!"}},{"$f":"FJ141","v":{"$error":"#REF!"}},{"$f":"FK141","v":{"$error":"#REF!"}},{"$f":"FL141","v":{"$error":"#REF!"}},{"$f":"FM141","v":{"$error":"#REF!"}},{"$f":"FN141","v":{"$error":"#REF!"}},{"$f":"FO141","v":{"$error":"#REF!"}},{"$f":"FP141","v":{"$error":"#REF!"}},{"$f":"FQ141","v":{"$error":"#REF!"}},{"$f":"FR141","v":{"$error":"#REF!"}}]
[null,null,"Additions","USD '000",null,null,null,{"$f":"SUM(I139:FS139)","v":0},{"$f":"SUM(I144:I145)","v":0},{"$f":"SUM(J144:J145)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BV144:BV145)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(EH144:EH145)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Depreciation & write-off","USD '000",null,null,null,{"$f":"SUM(I140:FS140)","v":{"$error":"#REF!"}},{"$f":"-IF(I$30=1,SUM(I138:I139),I156)*I$6","v":{"$error":"#REF!"}},{"$f":"-IF(J$30=1,SUM(J138:J139),J156)*J$6","v":{"$error":"#REF!"}},{"$f":"-IF(K$30=1,SUM(K138:K139),K156)*K$6","v":{"$error":"#REF!"}},{"$f":"-IF(L$30=1,SUM(L138:L139),L156)*L$6","v":{"$error":"#REF!"}},{"$f":"-IF(M$30=1,SUM(M138:M139),M156)*M$6","v":{"$error":"#REF!"}},{"$f":"-IF(N$30=1,SUM(N138:N139),N156)*N$6","v":{"$error":"#REF!"}},{"$f":"-IF(O$30=1,SUM(O138:O139),O156)*O$6","v":{"$error":"#REF!"}},{"$f":"-IF(P$30=1,SUM(P138:P139),P156)*P$6","v":{"$error":"#REF!"}},{"$f":"-IF(Q$30=1,SUM(Q138:Q139),Q156)*Q$6","v":{"$error":"#REF!"}},{"$f":"-IF(R$30=1,SUM(R138:R139),R156)*R$6","v":{"$error":"#REF!"}},{"$f":"-IF(S$30=1,SUM(S138:S139),S156)*S$6","v":{"$error":"#REF!"}},{"$f":"-IF(T$30=1,SUM(T138:T139),T156)*T$6","v":{"$error":"#REF!"}},{"$f":"-IF(U$30=1,SUM(U138:U139),U156)*U$6","v":{"$error":"#REF!"}},{"$f":"-IF(V$30=1,SUM(V138:V139),V156)*V$6","v":{"$error":"#REF!"}},{"$f":"-IF(W$30=1,SUM(W138:W139),W156)*W$6","v":{"$error":"#REF!"}},{"$f":"-IF(X$30=1,SUM(X138:X139),X156)*X$6","v":{"$error":"#REF!"}},{"$f":"-IF(Y$30=1,SUM(Y138:Y139),Y156)*Y$6","v":{"$error":"#REF!"}},{"$f":"-IF(Z$30=1,SUM(Z138:Z139),Z156)*Z$6","v":{"$error":"#REF!"}},{"$f":"-IF(AA$30=1,SUM(AA138:AA139),AA156)*AA$6","v":{"$error":"#REF!"}},{"$f":"-IF(AB$30=1,SUM(AB138:AB139),AB156)*AB$6","v":{"$error":"#REF!"}},{"$f":"-IF(AC$30=1,SUM(AC138:AC139),AC156)*AC$6","v":{"$error":"#REF!"}},{"$f":"-IF(AD$30=1,SUM(AD138:AD139),AD156)*AD$6","v":{"$error":"#REF!"}},{"$f":"-IF(AE$30=1,SUM(AE138:AE139),AE156)*AE$6","v":{"$error":"#REF!"}},{"$f":"-IF(AF$30=1,SUM(AF138:AF139),AF156)*AF$6","v":{"$error":"#REF!"}},{"$f":"-IF(AG$30=1,SUM(AG138:AG139),AG156)*AG$6","v":{"$error":"#REF!"}},{"$f":"-IF(AH$30=1,SUM(AH138:AH139),AH156)*AH$6","v":{"$error":"#REF!"}},{"$f":"-IF(AI$30=1,SUM(AI138:AI139),AI156)*AI$6","v":{"$error":"#REF!"}},{"$f":"-IF(AJ$30=1,SUM(AJ138:AJ139),AJ156)*AJ$6","v":{"$error":"#REF!"}},{"$f":"-IF(AK$30=1,SUM(AK138:AK139),AK156)*AK$6","v":{"$error":"#REF!"}},{"$f":"-IF(AL$30=1,SUM(AL138:AL139),AL156)*AL$6","v":{"$error":"#REF!"}},{"$f":"-IF(AM$30=1,SUM(AM138:AM139),AM156)*AM$6","v":{"$error":"#REF!"}},{"$f":"-IF(AN$30=1,SUM(AN138:AN139),AN156)*AN$6","v":{"$error":"#REF!"}},{"$f":"-IF(AO$30=1,SUM(AO138:AO139),AO156)*AO$6","v":{"$error":"#REF!"}},{"$f":"-IF(AP$30=1,SUM(AP138:AP139),AP156)*AP$6","v":{"$error":"#REF!"}},{"$f":"-IF(AQ$30=1,SUM(AQ138:AQ139),AQ156)*AQ$6","v":{"$error":"#REF!"}},{"$f":"-IF(AR$30=1,SUM(AR138:AR139),AR156)*AR$6","v":{"$error":"#REF!"}},{"$f":"-IF(AS$30=1,SUM(AS138:AS139),AS156)*AS$6","v":{"$error":"#REF!"}},{"$f":"-IF(AT$30=1,SUM(AT138:AT139),AT156)*AT$6","v":{"$error":"#REF!"}},{"$f":"-IF(AU$30=1,SUM(AU138:AU139),AU156)*AU$6","v":{"$error":"#REF!"}},{"$f":"-IF(AV$30=1,SUM(AV138:AV139),AV156)*AV$6","v":{"$error":"#REF!"}},{"$f":"-IF(AW$30=1,SUM(AW138:AW139),AW156)*AW$6","v":{"$error":"#REF!"}},{"$f":"-IF(AX$30=1,SUM(AX138:AX139),AX156)*AX$6","v":{"$error":"#REF!"}},{"$f":"-IF(AY$30=1,SUM(AY138:AY139),AY156)*AY$6","v":{"$error":"#REF!"}},{"$f":"-IF(AZ$30=1,SUM(AZ138:AZ139),AZ156)*AZ$6","v":{"$error":"#REF!"}},{"$f":"-IF(BA$30=1,SUM(BA138:BA139),BA156)*BA$6","v":{"$error":"#REF!"}},{"$f":"-IF(BB$30=1,SUM(BB138:BB139),BB156)*BB$6","v":{"$error":"#REF!"}},{"$f":"-IF(BC$30=1,SUM(BC138:BC139),BC156)*BC$6","v":{"$error":"#REF!"}},{"$f":"-IF(BD$30=1,SUM(BD138:BD139),BD156)*BD$6","v":{"$error":"#REF!"}},{"$f":"-IF(BE$30=1,SUM(BE138:BE139),BE156)*BE$6","v":{"$error":"#REF!"}},{"$f":"-IF(BF$30=1,SUM(BF138:BF139),BF156)*BF$6","v":{"$error":"#REF!"}},{"$f":"-IF(BG$30=1,SUM(BG138:BG139),BG156)*BG$6","v":{"$error":"#REF!"}},{"$f":"-IF(BH$30=1,SUM(BH138:BH139),BH156)*BH$6","v":{"$error":"#REF!"}},{"$f":"-IF(BI$30=1,SUM(BI138:BI139),BI156)*BI$6","v":{"$error":"#REF!"}},{"$f":"-IF(BJ$30=1,SUM(BJ138:BJ139),BJ156)*BJ$6","v":{"$error":"#REF!"}},{"$f":"-IF(BK$30=1,SUM(BK138:BK139),BK156)*BK$6","v":{"$error":"#REF!"}},{"$f":"-IF(BL$30=1,SUM(BL138:BL139),BL156)*BL$6","v":{"$error":"#REF!"}},{"$f":"-IF(BM$30=1,SUM(BM138:BM139),BM156)*BM$6","v":{"$error":"#REF!"}},{"$f":"-IF(BN$30=1,SUM(BN138:BN139),BN156)*BN$6","v":{"$error":"#REF!"}},{"$f":"-IF(BO$30=1,SUM(BO138:BO139),BO156)*BO$6","v":{"$error":"#REF!"}},{"$f":"-IF(BP$30=1,SUM(BP138:BP139),BP156)*BP$6","v":{"$error":"#REF!"}},{"$f":"-IF(BQ$30=1,SUM(BQ138:BQ139),BQ156)*BQ$6","v":{"$error":"#REF!"}},{"$f":"-IF(BR$30=1,SUM(BR138:BR139),BR156)*BR$6","v":{"$error":"#REF!"}},{"$f":"-IF(BS$30=1,SUM(BS138:BS139),BS156)*BS$6","v":{"$error":"#REF!"}},{"$f":"-IF(BT$30=1,SUM(BT138:BT139),BT156)*BT$6","v":{"$error":"#REF!"}},{"$f":"-IF(BU$30=1,SUM(BU138:BU139),BU156)*BU$6","v":{"$error":"#REF!"}},{"$f":"-IF(BV$30=1,SUM(BV138:BV139),BV156)*BV$6","v":{"$error":"#REF!"}},{"$f":"-IF(BW$30=1,SUM(BW138:BW139),BW156)*BW$6","v":{"$error":"#REF!"}},{"$f":"-IF(BX$30=1,SUM(BX138:BX139),BX156)*BX$6","v":{"$error":"#REF!"}},{"$f":"-IF(BY$30=1,SUM(BY138:BY139),BY156)*BY$6","v":{"$error":"#REF!"}},{"$f":"-IF(BZ$30=1,SUM(BZ138:BZ139),BZ156)*BZ$6","v":{"$error":"#REF!"}},{"$f":"-IF(CA$30=1,SUM(CA138:CA139),CA156)*CA$6","v":{"$error":"#REF!"}},{"$f":"-IF(CB$30=1,SUM(CB138:CB139),CB156)*CB$6","v":{"$error":"#REF!"}},{"$f":"-IF(CC$30=1,SUM(CC138:CC139),CC156)*CC$6","v":{"$error":"#REF!"}},{"$f":"-IF(CD$30=1,SUM(CD138:CD139),CD156)*CD$6","v":{"$error":"#REF!"}},{"$f":"-IF(CE$30=1,SUM(CE138:CE139),CE156)*CE$6","v":{"$error":"#REF!"}},{"$f":"-IF(CF$30=1,SUM(CF138:CF139),CF156)*CF$6","v":{"$error":"#REF!"}},{"$f":"-IF(CG$30=1,SUM(CG138:CG139),CG156)*CG$6","v":{"$error":"#REF!"}},{"$f":"-IF(CH$30=1,SUM(CH138:CH139),CH156)*CH$6","v":{"$error":"#REF!"}},{"$f":"-IF(CI$30=1,SUM(CI138:CI139),CI156)*CI$6","v":{"$error":"#REF!"}},{"$f":"-IF(CJ$30=1,SUM(CJ138:CJ139),CJ156)*CJ$6","v":{"$error":"#REF!"}},{"$f":"-IF(CK$30=1,SUM(CK138:CK139),CK156)*CK$6","v":{"$error":"#REF!"}},{"$f":"-IF(CL$30=1,SUM(CL138:CL139),CL156)*CL$6","v":{"$error":"#REF!"}},{"$f":"-IF(CM$30=1,SUM(CM138:CM139),CM156)*CM$6","v":{"$error":"#REF!"}},{"$f":"-IF(CN$30=1,SUM(CN138:CN139),CN156)*CN$6","v":{"$error":"#REF!"}},{"$f":"-IF(CO$30=1,SUM(CO138:CO139),CO156)*CO$6","v":{"$error":"#REF!"}},{"$f":"-IF(CP$30=1,SUM(CP138:CP139),CP156)*CP$6","v":{"$error":"#REF!"}},{"$f":"-IF(CQ$30=1,SUM(CQ138:CQ139),CQ156)*CQ$6","v":{"$error":"#REF!"}},{"$f":"-IF(CR$30=1,SUM(CR138:CR139),CR156)*CR$6","v":{"$error":"#REF!"}},{"$f":"-IF(CS$30=1,SUM(CS138:CS139),CS156)*CS$6","v":{"$error":"#REF!"}},{"$f":"-IF(CT$30=1,SUM(CT138:CT139),CT156)*CT$6","v":{"$error":"#REF!"}},{"$f":"-IF(CU$30=1,SUM(CU138:CU139),CU156)*CU$6","v":{"$error":"#REF!"}},{"$f":"-IF(CV$30=1,SUM(CV138:CV139),CV156)*CV$6","v":{"$error":"#REF!"}},{"$f":"-IF(CW$30=1,SUM(CW138:CW139),CW156)*CW$6","v":{"$error":"#REF!"}},{"$f":"-IF(CX$30=1,SUM(CX138:CX139),CX156)*CX$6","v":{"$error":"#REF!"}},{"$f":"-IF(CY$30=1,SUM(CY138:CY139),CY156)*CY$6","v":{"$error":"#REF!"}},{"$f":"-IF(CZ$30=1,SUM(CZ138:CZ139),CZ156)*CZ$6","v":{"$error":"#REF!"}},{"$f":"-IF(DA$30=1,SUM(DA138:DA139),DA156)*DA$6","v":{"$error":"#REF!"}},{"$f":"-IF(DB$30=1,SUM(DB138:DB139),DB156)*DB$6","v":{"$error":"#REF!"}},{"$f":"-IF(DC$30=1,SUM(DC138:DC139),DC156)*DC$6","v":{"$error":"#REF!"}},{"$f":"-IF(DD$30=1,SUM(DD138:DD139),DD156)*DD$6","v":{"$error":"#REF!"}},{"$f":"-IF(DE$30=1,SUM(DE138:DE139),DE156)*DE$6","v":{"$error":"#REF!"}},{"$f":"-IF(DF$30=1,SUM(DF138:DF139),DF156)*DF$6","v":{"$error":"#REF!"}},{"$f":"-IF(DG$30=1,SUM(DG138:DG139),DG156)*DG$6","v":{"$error":"#REF!"}},{"$f":"-IF(DH$30=1,SUM(DH138:DH139),DH156)*DH$6","v":{"$error":"#REF!"}},{"$f":"-IF(DI$30=1,SUM(DI138:DI139),DI156)*DI$6","v":{"$error":"#REF!"}},{"$f":"-IF(DJ$30=1,SUM(DJ138:DJ139),DJ156)*DJ$6","v":{"$error":"#REF!"}},{"$f":"-IF(DK$30=1,SUM(DK138:DK139),DK156)*DK$6","v":{"$error":"#REF!"}},{"$f":"-IF(DL$30=1,SUM(DL138:DL139),DL156)*DL$6","v":{"$error":"#REF!"}},{"$f":"-IF(DM$30=1,SUM(DM138:DM139),DM156)*DM$6","v":{"$error":"#REF!"}},{"$f":"-IF(DN$30=1,SUM(DN138:DN139),DN156)*DN$6","v":{"$error":"#REF!"}},{"$f":"-IF(DO$30=1,SUM(DO138:DO139),DO156)*DO$6","v":{"$error":"#REF!"}},{"$f":"-IF(DP$30=1,SUM(DP138:DP139),DP156)*DP$6","v":{"$error":"#REF!"}},{"$f":"-IF(DQ$30=1,SUM(DQ138:DQ139),DQ156)*DQ$6","v":{"$error":"#REF!"}},{"$f":"-IF(DR$30=1,SUM(DR138:DR139),DR156)*DR$6","v":{"$error":"#REF!"}},{"$f":"-IF(DS$30=1,SUM(DS138:DS139),DS156)*DS$6","v":{"$error":"#REF!"}},{"$f":"-IF(DT$30=1,SUM(DT138:DT139),DT156)*DT$6","v":{"$error":"#REF!"}},{"$f":"-IF(DU$30=1,SUM(DU138:DU139),DU156)*DU$6","v":{"$error":"#REF!"}},{"$f":"-IF(DV$30=1,SUM(DV138:DV139),DV156)*DV$6","v":{"$error":"#REF!"}},{"$f":"-IF(DW$30=1,SUM(DW138:DW139),DW156)*DW$6","v":{"$error":"#REF!"}},{"$f":"-IF(DX$30=1,SUM(DX138:DX139),DX156)*DX$6","v":{"$error":"#REF!"}},{"$f":"-IF(DY$30=1,SUM(DY138:DY139),DY156)*DY$6","v":{"$error":"#REF!"}},{"$f":"-IF(DZ$30=1,SUM(DZ138:DZ139),DZ156)*DZ$6","v":{"$error":"#REF!"}},{"$f":"-IF(EA$30=1,SUM(EA138:EA139),EA156)*EA$6","v":{"$error":"#REF!"}},{"$f":"-IF(EB$30=1,SUM(EB138:EB139),EB156)*EB$6","v":{"$error":"#REF!"}},{"$f":"-IF(EC$30=1,SUM(EC138:EC139),EC156)*EC$6","v":{"$error":"#REF!"}},{"$f":"-IF(ED$30=1,SUM(ED138:ED139),ED156)*ED$6","v":{"$error":"#REF!"}},{"$f":"-IF(EE$30=1,SUM(EE138:EE139),EE156)*EE$6","v":{"$error":"#REF!"}},{"$f":"-IF(EF$30=1,SUM(EF138:EF139),EF156)*EF$6","v":{"$error":"#REF!"}},{"$f":"-IF(EG$30=1,SUM(EG138:EG139),EG156)*EG$6","v":{"$error":"#REF!"}},{"$f":"-IF(EH$30=1,SUM(EH138:EH139),EH156)*EH$6","v":{"$error":"#REF!"}},{"$f":"-IF(EI$30=1,SUM(EI138:EI139),EI156)*EI$6","v":{"$error":"#REF!"}},{"$f":"-IF(EJ$30=1,SUM(EJ138:EJ139),EJ156)*EJ$6","v":{"$error":"#REF!"}},{"$f":"-IF(EK$30=1,SUM(EK138:EK139),EK156)*EK$6","v":{"$error":"#REF!"}},{"$f":"-IF(EL$30=1,SUM(EL138:EL139),EL156)*EL$6","v":{"$error":"#REF!"}},{"$f":"-IF(EM$30=1,SUM(EM138:EM139),EM156)*EM$6","v":{"$error":"#REF!"}},{"$f":"-IF(EN$30=1,SUM(EN138:EN139),EN156)*EN$6","v":{"$error":"#REF!"}},{"$f":"-IF(EO$30=1,SUM(EO138:EO139),EO156)*EO$6","v":{"$error":"#REF!"}},{"$f":"-IF(EP$30=1,SUM(EP138:EP139),EP156)*EP$6","v":{"$error":"#REF!"}},{"$f":"-IF(EQ$30=1,SUM(EQ138:EQ139),EQ156)*EQ$6","v":{"$error":"#REF!"}},{"$f":"-IF(ER$30=1,SUM(ER138:ER139),ER156)*ER$6","v":{"$error":"#REF!"}},{"$f":"-IF(ES$30=1,SUM(ES138:ES139),ES156)*ES$6","v":{"$error":"#REF!"}},{"$f":"-IF(ET$30=1,SUM(ET138:ET139),ET156)*ET$6","v":{"$error":"#REF!"}},{"$f":"-IF(EU$30=1,SUM(EU138:EU139),EU156)*EU$6","v":{"$error":"#REF!"}},{"$f":"-IF(EV$30=1,SUM(EV138:EV139),EV156)*EV$6","v":{"$error":"#REF!"}},{"$f":"-IF(EW$30=1,SUM(EW138:EW139),EW156)*EW$6","v":{"$error":"#REF!"}},{"$f":"-IF(EX$30=1,SUM(EX138:EX139),EX156)*EX$6","v":{"$error":"#REF!"}},{"$f":"-IF(EY$30=1,SUM(EY138:EY139),EY156)*EY$6","v":{"$error":"#REF!"}},{"$f":"-IF(EZ$30=1,SUM(EZ138:EZ139),EZ156)*EZ$6","v":{"$error":"#REF!"}},{"$f":"-IF(FA$30=1,SUM(FA138:FA139),FA156)*FA$6","v":{"$error":"#REF!"}},{"$f":"-IF(FB$30=1,SUM(FB138:FB139),FB156)*FB$6","v":{"$error":"#REF!"}},{"$f":"-IF(FC$30=1,SUM(FC138:FC139),FC156)*FC$6","v":{"$error":"#REF!"}},{"$f":"-IF(FD$30=1,SUM(FD138:FD139),FD156)*FD$6","v":{"$error":"#REF!"}},{"$f":"-IF(FE$30=1,SUM(FE138:FE139),FE156)*FE$6","v":{"$error":"#REF!"}},{"$f":"-IF(FF$30=1,SUM(FF138:FF139),FF156)*FF$6","v":{"$error":"#REF!"}},{"$f":"-IF(FG$30=1,SUM(FG138:FG139),FG156)*FG$6","v":{"$error":"#REF!"}},{"$f":"-IF(FH$30=1,SUM(FH138:FH139),FH156)*FH$6","v":{"$error":"#REF!"}},{"$f":"-IF(FI$30=1,SUM(FI138:FI139),FI156)*FI$6","v":{"$error":"#REF!"}},{"$f":"-IF(FJ$30=1,SUM(FJ138:FJ139),FJ156)*FJ$6","v":{"$error":"#REF!"}},{"$f":"-IF(FK$30=1,SUM(FK138:FK139),FK156)*FK$6","v":{"$error":"#REF!"}},{"$f":"-IF(FL$30=1,SUM(FL138:FL139),FL156)*FL$6","v":{"$error":"#REF!"}},{"$f":"-IF(FM$30=1,SUM(FM138:FM139),FM156)*FM$6","v":{"$error":"#REF!"}},{"$f":"-IF(FN$30=1,SUM(FN138:FN139),FN156)*FN$6","v":{"$error":"#REF!"}},{"$f":"-IF(FO$30=1,SUM(FO138:FO139),FO156)*FO$6","v":{"$error":"#REF!"}},{"$f":"-IF(FP$30=1,SUM(FP138:FP139),FP156)*FP$6","v":{"$error":"#REF!"}},{"$f":"-IF(FQ$30=1,SUM(FQ138:FQ139),FQ156)*FQ$6","v":{"$error":"#REF!"}},{"$f":"-IF(FR$30=1,SUM(FR138:FR139),FR156)*FR$6","v":{"$error":"#REF!"}},{"$f":"-IF(FS$30=1,SUM(FS138:FS139),FS156)*FS$6","v":{"$error":"#REF!"}}]
[null,null,"Balance c/f","USD '000",null,null,null,null,{"$f":"SUM(I138:I140)","v":{"$error":"#REF!"}},{"$f":"SUM(J138:J140)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"SUM(BV138:BV140)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"SUM(EH138:EH140)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[]
[null,null,"Additions"]
[null,null,"Construction","USD '000",null,null,null,{"$f":"SUM(I144:FS144)","v":0},{"$f":"INDEX(I$19:I$21,$B136)","v":0},{"$f":"INDEX(J$19:J$21,$B136)","v":0},{"$f":"INDEX(K$19:K$21,$B136)","v":0},{"$f":"INDEX(L$19:L$21,$B136)","v":0},{"$f":"INDEX(M$19:M$21,$B136)","v":0},{"$f":"INDEX(N$19:N$21,$B136)","v":0},{"$f":"INDEX(O$19:O$21,$B136)","v":0},{"$f":"INDEX(P$19:P$21,$B136)","v":0},{"$f":"INDEX(Q$19:Q$21,$B136)","v":0},{"$f":"INDEX(R$19:R$21,$B136)","v":0},{"$f":"INDEX(S$19:S$21,$B136)","v":0},{"$f":"INDEX(T$19:T$21,$B136)","v":0},{"$f":"INDEX(U$19:U$21,$B136)","v":0},{"$f":"INDEX(V$19:V$21,$B136)","v":0},{"$f":"INDEX(W$19:W$21,$B136)","v":0},{"$f":"INDEX(X$19:X$21,$B136)","v":0},{"$f":"INDEX(Y$19:Y$21,$B136)","v":0},{"$f":"INDEX(Z$19:Z$21,$B136)","v":0},{"$f":"INDEX(AA$19:AA$21,$B136)","v":0},{"$f":"INDEX(AB$19:AB$21,$B136)","v":0},{"$f":"INDEX(AC$19:AC$21,$B136)","v":0},{"$f":"INDEX(AD$19:AD$21,$B136)","v":0},{"$f":"INDEX(AE$19:AE$21,$B136)","v":0},{"$f":"INDEX(AF$19:AF$21,$B136)","v":0},{"$f":"INDEX(AG$19:AG$21,$B136)","v":0},{"$f":"INDEX(AH$19:AH$21,$B136)","v":0},{"$f":"INDEX(AI$19:AI$21,$B136)","v":0},{"$f":"INDEX(AJ$19:AJ$21,$B136)","v":0},{"$f":"INDEX(AK$19:AK$21,$B136)","v":0},{"$f":"INDEX(AL$19:AL$21,$B136)","v":0},{"$f":"INDEX(AM$19:AM$21,$B136)","v":0},{"$f":"INDEX(AN$19:AN$21,$B136)","v":0},{"$f":"INDEX(AO$19:AO$21,$B136)","v":0},{"$f":"INDEX(AP$19:AP$21,$B136)","v":0},{"$f":"INDEX(AQ$19:AQ$21,$B136)","v":0},{"$f":"INDEX(AR$19:AR$21,$B136)","v":0},{"$f":"INDEX(AS$19:AS$21,$B136)","v":0},{"$f":"INDEX(AT$19:AT$21,$B136)","v":0},{"$f":"INDEX(AU$19:AU$21,$B136)","v":0},{"$f":"INDEX(AV$19:AV$21,$B136)","v":0},{"$f":"INDEX(AW$19:AW$21,$B136)","v":0},{"$f":"INDEX(AX$19:AX$21,$B136)","v":0},{"$f":"INDEX(AY$19:AY$21,$B136)","v":0},{"$f":"INDEX(AZ$19:AZ$21,$B136)","v":0},{"$f":"INDEX(BA$19:BA$21,$B136)","v":0},{"$f":"INDEX(BB$19:BB$21,$B136)","v":0},{"$f":"INDEX(BC$19:BC$21,$B136)","v":0},{"$f":"INDEX(BD$19:BD$21,$B136)","v":0},{"$f":"INDEX(BE$19:BE$21,$B136)","v":0},{"$f":"INDEX(BF$19:BF$21,$B136)","v":0},{"$f":"INDEX(BG$19:BG$21,$B136)","v":0},{"$f":"INDEX(BH$19:BH$21,$B136)","v":0},{"$f":"INDEX(BI$19:BI$21,$B136)","v":0},{"$f":"INDEX(BJ$19:BJ$21,$B136)","v":0},{"$f":"INDEX(BK$19:BK$21,$B136)","v":0},{"$f":"INDEX(BL$19:BL$21,$B136)","v":0},{"$f":"INDEX(BM$19:BM$21,$B136)","v":0},{"$f":"INDEX(BN$19:BN$21,$B136)","v":0},{"$f":"INDEX(BO$19:BO$21,$B136)","v":0},{"$f":"INDEX(BP$19:BP$21,$B136)","v":0},{"$f":"INDEX(BQ$19:BQ$21,$B136)","v":0},{"$f":"INDEX(BR$19:BR$21,$B136)","v":0},{"$f":"INDEX(BS$19:BS$21,$B136)","v":0},{"$f":"INDEX(BT$19:BT$21,$B136)","v":0},{"$f":"INDEX(BU$19:BU$21,$B136)","v":0},{"$f":"INDEX(BV$19:BV$21,$B136)","v":0},{"$f":"INDEX(BW$19:BW$21,$B136)","v":0},{"$f":"INDEX(BX$19:BX$21,$B136)","v":0},{"$f":"INDEX(BY$19:BY$21,$B136)","v":0},{"$f":"INDEX(BZ$19:BZ$21,$B136)","v":0},{"$f":"INDEX(CA$19:CA$21,$B136)","v":0},{"$f":"INDEX(CB$19:CB$21,$B136)","v":0},{"$f":"INDEX(CC$19:CC$21,$B136)","v":0},{"$f":"INDEX(CD$19:CD$21,$B136)","v":0},{"$f":"INDEX(CE$19:CE$21,$B136)","v":0},{"$f":"INDEX(CF$19:CF$21,$B136)","v":0},{"$f":"INDEX(CG$19:CG$21,$B136)","v":0},{"$f":"INDEX(CH$19:CH$21,$B136)","v":0},{"$f":"INDEX(CI$19:CI$21,$B136)","v":0},{"$f":"INDEX(CJ$19:CJ$21,$B136)","v":0},{"$f":"INDEX(CK$19:CK$21,$B136)","v":0},{"$f":"INDEX(CL$19:CL$21,$B136)","v":0},{"$f":"INDEX(CM$19:CM$21,$B136)","v":0},{"$f":"INDEX(CN$19:CN$21,$B136)","v":0},{"$f":"INDEX(CO$19:CO$21,$B136)","v":0},{"$f":"INDEX(CP$19:CP$21,$B136)","v":0},{"$f":"INDEX(CQ$19:CQ$21,$B136)","v":0},{"$f":"INDEX(CR$19:CR$21,$B136)","v":0},{"$f":"INDEX(CS$19:CS$21,$B136)","v":0},{"$f":"INDEX(CT$19:CT$21,$B136)","v":0},{"$f":"INDEX(CU$19:CU$21,$B136)","v":0},{"$f":"INDEX(CV$19:CV$21,$B136)","v":0},{"$f":"INDEX(CW$19:CW$21,$B136)","v":0},{"$f":"INDEX(CX$19:CX$21,$B136)","v":0},{"$f":"INDEX(CY$19:CY$21,$B136)","v":0},{"$f":"INDEX(CZ$19:CZ$21,$B136)","v":0},{"$f":"INDEX(DA$19:DA$21,$B136)","v":0},{"$f":"INDEX(DB$19:DB$21,$B136)","v":0},{"$f":"INDEX(DC$19:DC$21,$B136)","v":0},{"$f":"INDEX(DD$19:DD$21,$B136)","v":0},{"$f":"INDEX(DE$19:DE$21,$B136)","v":0},{"$f":"INDEX(DF$19:DF$21,$B136)","v":0},{"$f":"INDEX(DG$19:DG$21,$B136)","v":0},{"$f":"INDEX(DH$19:DH$21,$B136)","v":0},{"$f":"INDEX(DI$19:DI$21,$B136)","v":0},{"$f":"INDEX(DJ$19:DJ$21,$B136)","v":0},{"$f":"INDEX(DK$19:DK$21,$B136)","v":0},{"$f":"INDEX(DL$19:DL$21,$B136)","v":0},{"$f":"INDEX(DM$19:DM$21,$B136)","v":0},{"$f":"INDEX(DN$19:DN$21,$B136)","v":0},{"$f":"INDEX(DO$19:DO$21,$B136)","v":0},{"$f":"INDEX(DP$19:DP$21,$B136)","v":0},{"$f":"INDEX(DQ$19:DQ$21,$B136)","v":0},{"$f":"INDEX(DR$19:DR$21,$B136)","v":0},{"$f":"INDEX(DS$19:DS$21,$B136)","v":0},{"$f":"INDEX(DT$19:DT$21,$B136)","v":0},{"$f":"INDEX(DU$19:DU$21,$B136)","v":0},{"$f":"INDEX(DV$19:DV$21,$B136)","v":0},{"$f":"INDEX(DW$19:DW$21,$B136)","v":0},{"$f":"INDEX(DX$19:DX$21,$B136)","v":0},{"$f":"INDEX(DY$19:DY$21,$B136)","v":0},{"$f":"INDEX(DZ$19:DZ$21,$B136)","v":0},{"$f":"INDEX(EA$19:EA$21,$B136)","v":0},{"$f":"INDEX(EB$19:EB$21,$B136)","v":0},{"$f":"INDEX(EC$19:EC$21,$B136)","v":0},{"$f":"INDEX(ED$19:ED$21,$B136)","v":0},{"$f":"INDEX(EE$19:EE$21,$B136)","v":0},{"$f":"INDEX(EF$19:EF$21,$B136)","v":0},{"$f":"INDEX(EG$19:EG$21,$B136)","v":0},{"$f":"INDEX(EH$19:EH$21,$B136)","v":0},{"$f":"INDEX(EI$19:EI$21,$B136)","v":0},{"$f":"INDEX(EJ$19:EJ$21,$B136)","v":0},{"$f":"INDEX(EK$19:EK$21,$B136)","v":0},{"$f":"INDEX(EL$19:EL$21,$B136)","v":0},{"$f":"INDEX(EM$19:EM$21,$B136)","v":0},{"$f":"INDEX(EN$19:EN$21,$B136)","v":0},{"$f":"INDEX(EO$19:EO$21,$B136)","v":0},{"$f":"INDEX(EP$19:EP$21,$B136)","v":0},{"$f":"INDEX(EQ$19:EQ$21,$B136)","v":0},{"$f":"INDEX(ER$19:ER$21,$B136)","v":0},{"$f":"INDEX(ES$19:ES$21,$B136)","v":0},{"$f":"INDEX(ET$19:ET$21,$B136)","v":0},{"$f":"INDEX(EU$19:EU$21,$B136)","v":0},{"$f":"INDEX(EV$19:EV$21,$B136)","v":0},{"$f":"INDEX(EW$19:EW$21,$B136)","v":0},{"$f":"INDEX(EX$19:EX$21,$B136)","v":0},{"$f":"INDEX(EY$19:EY$21,$B136)","v":0},{"$f":"INDEX(EZ$19:EZ$21,$B136)","v":0},{"$f":"INDEX(FA$19:FA$21,$B136)","v":0},{"$f":"INDEX(FB$19:FB$21,$B136)","v":0},{"$f":"INDEX(FC$19:FC$21,$B136)","v":0},{"$f":"INDEX(FD$19:FD$21,$B136)","v":0},{"$f":"INDEX(FE$19:FE$21,$B136)","v":0},{"$f":"INDEX(FF$19:FF$21,$B136)","v":0},{"$f":"INDEX(FG$19:FG$21,$B136)","v":0},{"$f":"INDEX(FH$19:FH$21,$B136)","v":0},{"$f":"INDEX(FI$19:FI$21,$B136)","v":0},{"$f":"INDEX(FJ$19:FJ$21,$B136)","v":0},{"$f":"INDEX(FK$19:FK$21,$B136)","v":0},{"$f":"INDEX(FL$19:FL$21,$B136)","v":0},{"$f":"INDEX(FM$19:FM$21,$B136)","v":0},{"$f":"INDEX(FN$19:FN$21,$B136)","v":0},{"$f":"INDEX(FO$19:FO$21,$B136)","v":0},{"$f":"INDEX(FP$19:FP$21,$B136)","v":0},{"$f":"INDEX(FQ$19:FQ$21,$B136)","v":0},{"$f":"INDEX(FR$19:FR$21,$B136)","v":0},{"$f":"INDEX(FS$19:FS$21,$B136)","v":0}]
[null,null,"Operations","USD '000",null,null,null,0,{"$f":"INDEX(I$25:I$27,$B136)","v":0},{"$f":"INDEX(J$25:J$27,$B136)","v":0},{"$f":"INDEX(K$25:K$27,$B136)","v":0},{"$f":"INDEX(L$25:L$27,$B136)","v":0},{"$f":"INDEX(M$25:M$27,$B136)","v":0},{"$f":"INDEX(N$25:N$27,$B136)","v":0},{"$f":"INDEX(O$25:O$27,$B136)","v":0},{"$f":"INDEX(P$25:P$27,$B136)","v":0},{"$f":"INDEX(Q$25:Q$27,$B136)","v":0},{"$f":"INDEX(R$25:R$27,$B136)","v":0},{"$f":"INDEX(S$25:S$27,$B136)","v":0},{"$f":"INDEX(T$25:T$27,$B136)","v":0},{"$f":"INDEX(U$25:U$27,$B136)","v":0},{"$f":"INDEX(V$25:V$27,$B136)","v":0},{"$f":"INDEX(W$25:W$27,$B136)","v":0},{"$f":"INDEX(X$25:X$27,$B136)","v":0},{"$f":"INDEX(Y$25:Y$27,$B136)","v":0},{"$f":"INDEX(Z$25:Z$27,$B136)","v":0},{"$f":"INDEX(AA$25:AA$27,$B136)","v":0},{"$f":"INDEX(AB$25:AB$27,$B136)","v":0},{"$f":"INDEX(AC$25:AC$27,$B136)","v":0},{"$f":"INDEX(AD$25:AD$27,$B136)","v":0},{"$f":"INDEX(AE$25:AE$27,$B136)","v":0},{"$f":"INDEX(AF$25:AF$27,$B136)","v":0},{"$f":"INDEX(AG$25:AG$27,$B136)","v":0},{"$f":"INDEX(AH$25:AH$27,$B136)","v":0},{"$f":"INDEX(AI$25:AI$27,$B136)","v":0},{"$f":"INDEX(AJ$25:AJ$27,$B136)","v":0},{"$f":"INDEX(AK$25:AK$27,$B136)","v":0},{"$f":"INDEX(AL$25:AL$27,$B136)","v":0},{"$f":"INDEX(AM$25:AM$27,$B136)","v":0},{"$f":"INDEX(AN$25:AN$27,$B136)","v":0},{"$f":"INDEX(AO$25:AO$27,$B136)","v":0},{"$f":"INDEX(AP$25:AP$27,$B136)","v":0},{"$f":"INDEX(AQ$25:AQ$27,$B136)","v":0},{"$f":"INDEX(AR$25:AR$27,$B136)","v":0},{"$f":"INDEX(AS$25:AS$27,$B136)","v":0},{"$f":"INDEX(AT$25:AT$27,$B136)","v":0},{"$f":"INDEX(AU$25:AU$27,$B136)","v":0},{"$f":"INDEX(AV$25:AV$27,$B136)","v":0},{"$f":"INDEX(AW$25:AW$27,$B136)","v":0},{"$f":"INDEX(AX$25:AX$27,$B136)","v":0},{"$f":"INDEX(AY$25:AY$27,$B136)","v":0},{"$f":"INDEX(AZ$25:AZ$27,$B136)","v":0},{"$f":"INDEX(BA$25:BA$27,$B136)","v":0},{"$f":"INDEX(BB$25:BB$27,$B136)","v":0},{"$f":"INDEX(BC$25:BC$27,$B136)","v":0},{"$f":"INDEX(BD$25:BD$27,$B136)","v":0},{"$f":"INDEX(BE$25:BE$27,$B136)","v":0},{"$f":"INDEX(BF$25:BF$27,$B136)","v":0},{"$f":"INDEX(BG$25:BG$27,$B136)","v":0},{"$f":"INDEX(BH$25:BH$27,$B136)","v":0},{"$f":"INDEX(BI$25:BI$27,$B136)","v":0},{"$f":"INDEX(BJ$25:BJ$27,$B136)","v":0},{"$f":"INDEX(BK$25:BK$27,$B136)","v":0},{"$f":"INDEX(BL$25:BL$27,$B136)","v":0},{"$f":"INDEX(BM$25:BM$27,$B136)","v":0},{"$f":"INDEX(BN$25:BN$27,$B136)","v":0},{"$f":"INDEX(BO$25:BO$27,$B136)","v":0},{"$f":"INDEX(BP$25:BP$27,$B136)","v":0},{"$f":"INDEX(BQ$25:BQ$27,$B136)","v":0},{"$f":"INDEX(BR$25:BR$27,$B136)","v":0},{"$f":"INDEX(BS$25:BS$27,$B136)","v":0},{"$f":"INDEX(BT$25:BT$27,$B136)","v":0},{"$f":"INDEX(BU$25:BU$27,$B136)","v":0},{"$f":"INDEX(BV$25:BV$27,$B136)","v":0},{"$f":"INDEX(BW$25:BW$27,$B136)","v":0},{"$f":"INDEX(BX$25:BX$27,$B136)","v":0},{"$f":"INDEX(BY$25:BY$27,$B136)","v":0},{"$f":"INDEX(BZ$25:BZ$27,$B136)","v":0},{"$f":"INDEX(CA$25:CA$27,$B136)","v":0},{"$f":"INDEX(CB$25:CB$27,$B136)","v":0},{"$f":"INDEX(CC$25:CC$27,$B136)","v":0},{"$f":"INDEX(CD$25:CD$27,$B136)","v":0},{"$f":"INDEX(CE$25:CE$27,$B136)","v":0},{"$f":"INDEX(CF$25:CF$27,$B136)","v":0},{"$f":"INDEX(CG$25:CG$27,$B136)","v":0},{"$f":"INDEX(CH$25:CH$27,$B136)","v":0},{"$f":"INDEX(CI$25:CI$27,$B136)","v":0},{"$f":"INDEX(CJ$25:CJ$27,$B136)","v":0},{"$f":"INDEX(CK$25:CK$27,$B136)","v":0},{"$f":"INDEX(CL$25:CL$27,$B136)","v":0},{"$f":"INDEX(CM$25:CM$27,$B136)","v":0},{"$f":"INDEX(CN$25:CN$27,$B136)","v":0},{"$f":"INDEX(CO$25:CO$27,$B136)","v":0},{"$f":"INDEX(CP$25:CP$27,$B136)","v":0},{"$f":"INDEX(CQ$25:CQ$27,$B136)","v":0},{"$f":"INDEX(CR$25:CR$27,$B136)","v":0},{"$f":"INDEX(CS$25:CS$27,$B136)","v":0},{"$f":"INDEX(CT$25:CT$27,$B136)","v":0},{"$f":"INDEX(CU$25:CU$27,$B136)","v":0},{"$f":"INDEX(CV$25:CV$27,$B136)","v":0},{"$f":"INDEX(CW$25:CW$27,$B136)","v":0},{"$f":"INDEX(CX$25:CX$27,$B136)","v":0},{"$f":"INDEX(CY$25:CY$27,$B136)","v":0},{"$f":"INDEX(CZ$25:CZ$27,$B136)","v":0},{"$f":"INDEX(DA$25:DA$27,$B136)","v":0},{"$f":"INDEX(DB$25:DB$27,$B136)","v":0},{"$f":"INDEX(DC$25:DC$27,$B136)","v":0},{"$f":"INDEX(DD$25:DD$27,$B136)","v":0},{"$f":"INDEX(DE$25:DE$27,$B136)","v":0},{"$f":"INDEX(DF$25:DF$27,$B136)","v":0},{"$f":"INDEX(DG$25:DG$27,$B136)","v":0},{"$f":"INDEX(DH$25:DH$27,$B136)","v":0},{"$f":"INDEX(DI$25:DI$27,$B136)","v":0},{"$f":"INDEX(DJ$25:DJ$27,$B136)","v":0},{"$f":"INDEX(DK$25:DK$27,$B136)","v":0},{"$f":"INDEX(DL$25:DL$27,$B136)","v":0},{"$f":"INDEX(DM$25:DM$27,$B136)","v":0},{"$f":"INDEX(DN$25:DN$27,$B136)","v":0},{"$f":"INDEX(DO$25:DO$27,$B136)","v":0},{"$f":"INDEX(DP$25:DP$27,$B136)","v":0},{"$f":"INDEX(DQ$25:DQ$27,$B136)","v":0},{"$f":"INDEX(DR$25:DR$27,$B136)","v":0},{"$f":"INDEX(DS$25:DS$27,$B136)","v":0},{"$f":"INDEX(DT$25:DT$27,$B136)","v":0},{"$f":"INDEX(DU$25:DU$27,$B136)","v":0},{"$f":"INDEX(DV$25:DV$27,$B136)","v":0},{"$f":"INDEX(DW$25:DW$27,$B136)","v":0},{"$f":"INDEX(DX$25:DX$27,$B136)","v":0},{"$f":"INDEX(DY$25:DY$27,$B136)","v":0},{"$f":"INDEX(DZ$25:DZ$27,$B136)","v":0},{"$f":"INDEX(EA$25:EA$27,$B136)","v":0},{"$f":"INDEX(EB$25:EB$27,$B136)","v":0},{"$f":"INDEX(EC$25:EC$27,$B136)","v":0},{"$f":"INDEX(ED$25:ED$27,$B136)","v":0},{"$f":"INDEX(EE$25:EE$27,$B136)","v":0},{"$f":"INDEX(EF$25:EF$27,$B136)","v":0},{"$f":"INDEX(EG$25:EG$27,$B136)","v":0},{"$f":"INDEX(EH$25:EH$27,$B136)","v":0},{"$f":"INDEX(EI$25:EI$27,$B136)","v":0},{"$f":"INDEX(EJ$25:EJ$27,$B136)","v":0},{"$f":"INDEX(EK$25:EK$27,$B136)","v":0},{"$f":"INDEX(EL$25:EL$27,$B136)","v":0},{"$f":"INDEX(EM$25:EM$27,$B136)","v":0},{"$f":"INDEX(EN$25:EN$27,$B136)","v":0},{"$f":"INDEX(EO$25:EO$27,$B136)","v":0},{"$f":"INDEX(EP$25:EP$27,$B136)","v":0},{"$f":"INDEX(EQ$25:EQ$27,$B136)","v":0},{"$f":"INDEX(ER$25:ER$27,$B136)","v":0},{"$f":"INDEX(ES$25:ES$27,$B136)","v":0},{"$f":"INDEX(ET$25:ET$27,$B136)","v":0},{"$f":"INDEX(EU$25:EU$27,$B136)","v":0},{"$f":"INDEX(EV$25:EV$27,$B136)","v":0},{"$f":"INDEX(EW$25:EW$27,$B136)","v":0},{"$f":"INDEX(EX$25:EX$27,$B136)","v":0},{"$f":"INDEX(EY$25:EY$27,$B136)","v":0},{"$f":"INDEX(EZ$25:EZ$27,$B136)","v":0},{"$f":"INDEX(FA$25:FA$27,$B136)","v":0},{"$f":"INDEX(FB$25:FB$27,$B136)","v":0},{"$f":"INDEX(FC$25:FC$27,$B136)","v":0},{"$f":"INDEX(FD$25:FD$27,$B136)","v":0},{"$f":"INDEX(FE$25:FE$27,$B136)","v":0},{"$f":"INDEX(FF$25:FF$27,$B136)","v":0},{"$f":"INDEX(FG$25:FG$27,$B136)","v":0},{"$f":"INDEX(FH$25:FH$27,$B136)","v":0},{"$f":"INDEX(FI$25:FI$27,$B136)","v":0},{"$f":"INDEX(FJ$25:FJ$27,$B136)","v":0},{"$f":"INDEX(FK$25:FK$27,$B136)","v":0},{"$f":"INDEX(FL$25:FL$27,$B136)","v":0},{"$f":"INDEX(FM$25:FM$27,$B136)","v":0},{"$f":"INDEX(FN$25:FN$27,$B136)","v":0},{"$f":"INDEX(FO$25:FO$27,$B136)","v":0},{"$f":"INDEX(FP$25:FP$27,$B136)","v":0},{"$f":"INDEX(FQ$25:FQ$27,$B136)","v":0},{"$f":"INDEX(FR$25:FR$27,$B136)","v":0},{"$f":"INDEX(FS$25:FS$27,$B136)","v":0}]
[null,null,"Entering depreciation base","USD '000",null,null,{"$f":"SUM(I146:FT146)","v":0},0,{"$f":"IF(I$3=Con_end,SUM($I144:I144),0)+I145","v":0},{"$f":"IF(J$3=Con_end,SUM($I144:J144),0)+J145","v":0},{"$f":"IF(K$3=Con_end,SUM($I144:K144),0)+K145","v":0},{"$f":"IF(L$3=Con_end,SUM($I144:L144),0)+L145","v":0},{"$f":"IF(M$3=Con_end,SUM($I144:M144),0)+M145","v":0},{"$f":"IF(N$3=Con_end,SUM($I144:N144),0)+N145","v":0},{"$f":"IF(O$3=Con_end,SUM($I144:O144),0)+O145","v":0},{"$f":"IF(P$3=Con_end,SUM($I144:P144),0)+P145","v":0},{"$f":"IF(Q$3=Con_end,SUM($I144:Q144),0)+Q145","v":0},{"$f":"IF(R$3=Con_end,SUM($I144:R144),0)+R145","v":0},{"$f":"IF(S$3=Con_end,SUM($I144:S144),0)+S145","v":0},{"$f":"IF(T$3=Con_end,SUM($I144:T144),0)+T145","v":0},{"$f":"IF(U$3=Con_end,SUM($I144:U144),0)+U145","v":0},{"$f":"IF(V$3=Con_end,SUM($I144:V144),0)+V145","v":0},{"$f":"IF(W$3=Con_end,SUM($I144:W144),0)+W145","v":0},{"$f":"IF(X$3=Con_end,SUM($I144:X144),0)+X145","v":0},{"$f":"IF(Y$3=Con_end,SUM($I144:Y144),0)+Y145","v":0},{"$f":"IF(Z$3=Con_end,SUM($I144:Z144),0)+Z145","v":0},{"$f":"IF(AA$3=Con_end,SUM($I144:AA144),0)+AA145","v":0},{"$f":"IF(AB$3=Con_end,SUM($I144:AB144),0)+AB145","v":0},{"$f":"IF(AC$3=Con_end,SUM($I144:AC144),0)+AC145","v":0},{"$f":"IF(AD$3=Con_end,SUM($I144:AD144),0)+AD145","v":0},{"$f":"IF(AE$3=Con_end,SUM($I144:AE144),0)+AE145","v":0},{"$f":"IF(AF$3=Con_end,SUM($I144:AF144),0)+AF145","v":0},{"$f":"IF(AG$3=Con_end,SUM($I144:AG144),0)+AG145","v":0},{"$f":"IF(AH$3=Con_end,SUM($I144:AH144),0)+AH145","v":0},{"$f":"IF(AI$3=Con_end,SUM($I144:AI144),0)+AI145","v":0},{"$f":"IF(AJ$3=Con_end,SUM($I144:AJ144),0)+AJ145","v":0},{"$f":"IF(AK$3=Con_end,SUM($I144:AK144),0)+AK145","v":0},{"$f":"IF(AL$3=Con_end,SUM($I144:AL144),0)+AL145","v":0},{"$f":"IF(AM$3=Con_end,SUM($I144:AM144),0)+AM145","v":0},{"$f":"IF(AN$3=Con_end,SUM($I144:AN144),0)+AN145","v":0},{"$f":"IF(AO$3=Con_end,SUM($I144:AO144),0)+AO145","v":0},{"$f":"IF(AP$3=Con_end,SUM($I144:AP144),0)+AP145","v":0},{"$f":"IF(AQ$3=Con_end,SUM($I144:AQ144),0)+AQ145","v":0},{"$f":"IF(AR$3=Con_end,SUM($I144:AR144),0)+AR145","v":0},{"$f":"IF(AS$3=Con_end,SUM($I144:AS144),0)+AS145","v":0},{"$f":"IF(AT$3=Con_end,SUM($I144:AT144),0)+AT145","v":0},{"$f":"IF(AU$3=Con_end,SUM($I144:AU144),0)+AU145","v":0},{"$f":"IF(AV$3=Con_end,SUM($I144:AV144),0)+AV145","v":0},{"$f":"IF(AW$3=Con_end,SUM($I144:AW144),0)+AW145","v":0},{"$f":"IF(AX$3=Con_end,SUM($I144:AX144),0)+AX145","v":0},{"$f":"IF(AY$3=Con_end,SUM($I144:AY144),0)+AY145","v":0},{"$f":"IF(AZ$3=Con_end,SUM($I144:AZ144),0)+AZ145","v":0},{"$f":"IF(BA$3=Con_end,SUM($I144:BA144),0)+BA145","v":0},{"$f":"IF(BB$3=Con_end,SUM($I144:BB144),0)+BB145","v":0},{"$f":"IF(BC$3=Con_end,SUM($I144:BC144),0)+BC145","v":0},{"$f":"IF(BD$3=Con_end,SUM($I144:BD144),0)+BD145","v":0},{"$f":"IF(BE$3=Con_end,SUM($I144:BE144),0)+BE145","v":0},{"$f":"IF(BF$3=Con_end,SUM($I144:BF144),0)+BF145","v":0},{"$f":"IF(BG$3=Con_end,SUM($I144:BG144),0)+BG145","v":0},{"$f":"IF(BH$3=Con_end,SUM($I144:BH144),0)+BH145","v":0},{"$f":"IF(BI$3=Con_end,SUM($I144:BI144),0)+BI145","v":0},{"$f":"IF(BJ$3=Con_end,SUM($I144:BJ144),0)+BJ145","v":0},{"$f":"IF(BK$3=Con_end,SUM($I144:BK144),0)+BK145","v":0},{"$f":"IF(BL$3=Con_end,SUM($I144:BL144),0)+BL145","v":0},{"$f":"IF(BM$3=Con_end,SUM($I144:BM144),0)+BM145","v":0},{"$f":"IF(BN$3=Con_end,SUM($I144:BN144),0)+BN145","v":0},{"$f":"IF(BO$3=Con_end,SUM($I144:BO144),0)+BO145","v":0},{"$f":"IF(BP$3=Con_end,SUM($I144:BP144),0)+BP145","v":0},{"$f":"IF(BQ$3=Con_end,SUM($I144:BQ144),0)+BQ145","v":0},{"$f":"IF(BR$3=Con_end,SUM($I144:BR144),0)+BR145","v":0},{"$f":"IF(BS$3=Con_end,SUM($I144:BS144),0)+BS145","v":0},{"$f":"IF(BT$3=Con_end,SUM($I144:BT144),0)+BT145","v":0},{"$f":"IF(BU$3=Con_end,SUM($I144:BU144),0)+BU145","v":0},{"$f":"IF(BV$3=Con_end,SUM($I144:BV144),0)+BV145","v":0},{"$f":"IF(BW$3=Con_end,SUM($I144:BW144),0)+BW145","v":0},{"$f":"IF(BX$3=Con_end,SUM($I144:BX144),0)+BX145","v":0},{"$f":"IF(BY$3=Con_end,SUM($I144:BY144),0)+BY145","v":0},{"$f":"IF(BZ$3=Con_end,SUM($I144:BZ144),0)+BZ145","v":0},{"$f":"IF(CA$3=Con_end,SUM($I144:CA144),0)+CA145","v":0},{"$f":"IF(CB$3=Con_end,SUM($I144:CB144),0)+CB145","v":0},{"$f":"IF(CC$3=Con_end,SUM($I144:CC144),0)+CC145","v":0},{"$f":"IF(CD$3=Con_end,SUM($I144:CD144),0)+CD145","v":0},{"$f":"IF(CE$3=Con_end,SUM($I144:CE144),0)+CE145","v":0},{"$f":"IF(CF$3=Con_end,SUM($I144:CF144),0)+CF145","v":0},{"$f":"IF(CG$3=Con_end,SUM($I144:CG144),0)+CG145","v":0},{"$f":"IF(CH$3=Con_end,SUM($I144:CH144),0)+CH145","v":0},{"$f":"IF(CI$3=Con_end,SUM($I144:CI144),0)+CI145","v":0},{"$f":"IF(CJ$3=Con_end,SUM($I144:CJ144),0)+CJ145","v":0},{"$f":"IF(CK$3=Con_end,SUM($I144:CK144),0)+CK145","v":0},{"$f":"IF(CL$3=Con_end,SUM($I144:CL144),0)+CL145","v":0},{"$f":"IF(CM$3=Con_end,SUM($I144:CM144),0)+CM145","v":0},{"$f":"IF(CN$3=Con_end,SUM($I144:CN144),0)+CN145","v":0},{"$f":"IF(CO$3=Con_end,SUM($I144:CO144),0)+CO145","v":0},{"$f":"IF(CP$3=Con_end,SUM($I144:CP144),0)+CP145","v":0},{"$f":"IF(CQ$3=Con_end,SUM($I144:CQ144),0)+CQ145","v":0},{"$f":"IF(CR$3=Con_end,SUM($I144:CR144),0)+CR145","v":0},{"$f":"IF(CS$3=Con_end,SUM($I144:CS144),0)+CS145","v":0},{"$f":"IF(CT$3=Con_end,SUM($I144:CT144),0)+CT145","v":0},{"$f":"IF(CU$3=Con_end,SUM($I144:CU144),0)+CU145","v":0},{"$f":"IF(CV$3=Con_end,SUM($I144:CV144),0)+CV145","v":0},{"$f":"IF(CW$3=Con_end,SUM($I144:CW144),0)+CW145","v":0},{"$f":"IF(CX$3=Con_end,SUM($I144:CX144),0)+CX145","v":0},{"$f":"IF(CY$3=Con_end,SUM($I144:CY144),0)+CY145","v":0},{"$f":"IF(CZ$3=Con_end,SUM($I144:CZ144),0)+CZ145","v":0},{"$f":"IF(DA$3=Con_end,SUM($I144:DA144),0)+DA145","v":0},{"$f":"IF(DB$3=Con_end,SUM($I144:DB144),0)+DB145","v":0},{"$f":"IF(DC$3=Con_end,SUM($I144:DC144),0)+DC145","v":0},{"$f":"IF(DD$3=Con_end,SUM($I144:DD144),0)+DD145","v":0},{"$f":"IF(DE$3=Con_end,SUM($I144:DE144),0)+DE145","v":0},{"$f":"IF(DF$3=Con_end,SUM($I144:DF144),0)+DF145","v":0},{"$f":"IF(DG$3=Con_end,SUM($I144:DG144),0)+DG145","v":0},{"$f":"IF(DH$3=Con_end,SUM($I144:DH144),0)+DH145","v":0},{"$f":"IF(DI$3=Con_end,SUM($I144:DI144),0)+DI145","v":0},{"$f":"IF(DJ$3=Con_end,SUM($I144:DJ144),0)+DJ145","v":0},{"$f":"IF(DK$3=Con_end,SUM($I144:DK144),0)+DK145","v":0},{"$f":"IF(DL$3=Con_end,SUM($I144:DL144),0)+DL145","v":0},{"$f":"IF(DM$3=Con_end,SUM($I144:DM144),0)+DM145","v":0},{"$f":"IF(DN$3=Con_end,SUM($I144:DN144),0)+DN145","v":0},{"$f":"IF(DO$3=Con_end,SUM($I144:DO144),0)+DO145","v":0},{"$f":"IF(DP$3=Con_end,SUM($I144:DP144),0)+DP145","v":0},{"$f":"IF(DQ$3=Con_end,SUM($I144:DQ144),0)+DQ145","v":0},{"$f":"IF(DR$3=Con_end,SUM($I144:DR144),0)+DR145","v":0},{"$f":"IF(DS$3=Con_end,SUM($I144:DS144),0)+DS145","v":0},{"$f":"IF(DT$3=Con_end,SUM($I144:DT144),0)+DT145","v":0},{"$f":"IF(DU$3=Con_end,SUM($I144:DU144),0)+DU145","v":0},{"$f":"IF(DV$3=Con_end,SUM($I144:DV144),0)+DV145","v":0},{"$f":"IF(DW$3=Con_end,SUM($I144:DW144),0)+DW145","v":0},{"$f":"IF(DX$3=Con_end,SUM($I144:DX144),0)+DX145","v":0},{"$f":"IF(DY$3=Con_end,SUM($I144:DY144),0)+DY145","v":0},{"$f":"IF(DZ$3=Con_end,SUM($I144:DZ144),0)+DZ145","v":0},{"$f":"IF(EA$3=Con_end,SUM($I144:EA144),0)+EA145","v":0},{"$f":"IF(EB$3=Con_end,SUM($I144:EB144),0)+EB145","v":0},{"$f":"IF(EC$3=Con_end,SUM($I144:EC144),0)+EC145","v":0},{"$f":"IF(ED$3=Con_end,SUM($I144:ED144),0)+ED145","v":0},{"$f":"IF(EE$3=Con_end,SUM($I144:EE144),0)+EE145","v":0},{"$f":"IF(EF$3=Con_end,SUM($I144:EF144),0)+EF145","v":0},{"$f":"IF(EG$3=Con_end,SUM($I144:EG144),0)+EG145","v":0},{"$f":"IF(EH$3=Con_end,SUM($I144:EH144),0)+EH145","v":0},{"$f":"IF(EI$3=Con_end,SUM($I144:EI144),0)+EI145","v":0},{"$f":"IF(EJ$3=Con_end,SUM($I144:EJ144),0)+EJ145","v":0},{"$f":"IF(EK$3=Con_end,SUM($I144:EK144),0)+EK145","v":0},{"$f":"IF(EL$3=Con_end,SUM($I144:EL144),0)+EL145","v":0},{"$f":"IF(EM$3=Con_end,SUM($I144:EM144),0)+EM145","v":0},{"$f":"IF(EN$3=Con_end,SUM($I144:EN144),0)+EN145","v":0},{"$f":"IF(EO$3=Con_end,SUM($I144:EO144),0)+EO145","v":0},{"$f":"IF(EP$3=Con_end,SUM($I144:EP144),0)+EP145","v":0},{"$f":"IF(EQ$3=Con_end,SUM($I144:EQ144),0)+EQ145","v":0},{"$f":"IF(ER$3=Con_end,SUM($I144:ER144),0)+ER145","v":0},{"$f":"IF(ES$3=Con_end,SUM($I144:ES144),0)+ES145","v":0},{"$f":"IF(ET$3=Con_end,SUM($I144:ET144),0)+ET145","v":0},{"$f":"IF(EU$3=Con_end,SUM($I144:EU144),0)+EU145","v":0},{"$f":"IF(EV$3=Con_end,SUM($I144:EV144),0)+EV145","v":0},{"$f":"IF(EW$3=Con_end,SUM($I144:EW144),0)+EW145","v":0},{"$f":"IF(EX$3=Con_end,SUM($I144:EX144),0)+EX145","v":0},{"$f":"IF(EY$3=Con_end,SUM($I144:EY144),0)+EY145","v":0},{"$f":"IF(EZ$3=Con_end,SUM($I144:EZ144),0)+EZ145","v":0},{"$f":"IF(FA$3=Con_end,SUM($I144:FA144),0)+FA145","v":0},{"$f":"IF(FB$3=Con_end,SUM($I144:FB144),0)+FB145","v":0},{"$f":"IF(FC$3=Con_end,SUM($I144:FC144),0)+FC145","v":0},{"$f":"IF(FD$3=Con_end,SUM($I144:FD144),0)+FD145","v":0},{"$f":"IF(FE$3=Con_end,SUM($I144:FE144),0)+FE145","v":0},{"$f":"IF(FF$3=Con_end,SUM($I144:FF144),0)+FF145","v":0},{"$f":"IF(FG$3=Con_end,SUM($I144:FG144),0)+FG145","v":0},{"$f":"IF(FH$3=Con_end,SUM($I144:FH144),0)+FH145","v":0},{"$f":"IF(FI$3=Con_end,SUM($I144:FI144),0)+FI145","v":0},{"$f":"IF(FJ$3=Con_end,SUM($I144:FJ144),0)+FJ145","v":0},{"$f":"IF(FK$3=Con_end,SUM($I144:FK144),0)+FK145","v":0},{"$f":"IF(FL$3=Con_end,SUM($I144:FL144),0)+FL145","v":0},{"$f":"IF(FM$3=Con_end,SUM($I144:FM144),0)+FM145","v":0},{"$f":"IF(FN$3=Con_end,SUM($I144:FN144),0)+FN145","v":0},{"$f":"IF(FO$3=Con_end,SUM($I144:FO144),0)+FO145","v":0},{"$f":"IF(FP$3=Con_end,SUM($I144:FP144),0)+FP145","v":0},{"$f":"IF(FQ$3=Con_end,SUM($I144:FQ144),0)+FQ145","v":0},{"$f":"IF(FR$3=Con_end,SUM($I144:FR144),0)+FR145","v":0},{"$f":"IF(FS$3=Con_end,SUM($I144:FS144),0)+FS145","v":0}]
[]
[null,null,"Counter"]
[null,null,"Straigh line","Num#",{"$f":"1/E153","v":24},null,null,null,{"$f":"MIN(H149+1,$E149)","v":1},{"$f":"MIN(I149+1,$E149)","v":2},{"$f":"MIN(J149+1,$E149)","v":3},{"$f":"MIN(K149+1,$E149)","v":4},{"$f":"MIN(L149+1,$E149)","v":5},{"$f":"MIN(M149+1,$E149)","v":6},{"$f":"MIN(N149+1,$E149)","v":7},{"$f":"MIN(O149+1,$E149)","v":8},{"$f":"MIN(P149+1,$E149)","v":9},{"$f":"MIN(Q149+1,$E149)","v":10},{"$f":"MIN(R149+1,$E149)","v":11},{"$f":"MIN(S149+1,$E149)","v":12},{"$f":"MIN(T149+1,$E149)","v":13},{"$f":"MIN(U149+1,$E149)","v":14},{"$f":"MIN(V149+1,$E149)","v":15},{"$f":"MIN(W149+1,$E149)","v":16},{"$f":"MIN(X149+1,$E149)","v":17},{"$f":"MIN(Y149+1,$E149)","v":18},{"$f":"MIN(Z149+1,$E149)","v":19},{"$f":"MIN(AA149+1,$E149)","v":20},{"$f":"MIN(AB149+1,$E149)","v":21},{"$f":"MIN(AC149+1,$E149)","v":22},{"$f":"MIN(AD149+1,$E149)","v":23},{"$f":"MIN(AE149+1,$E149)","v":24},{"$f":"MIN(AF149+1,$E149)","v":24},{"$f":"MIN(AG149+1,$E149)","v":24},{"$f":"MIN(AH149+1,$E149)","v":24},{"$f":"MIN(AI149+1,$E149)","v":24},{"$f":"MIN(AJ149+1,$E149)","v":24},{"$f":"MIN(AK149+1,$E149)","v":24},{"$f":"MIN(AL149+1,$E149)","v":24},{"$f":"MIN(AM149+1,$E149)","v":24},{"$f":"MIN(AN149+1,$E149)","v":24},{"$f":"MIN(AO149+1,$E149)","v":24},{"$f":"MIN(AP149+1,$E149)","v":24},{"$f":"MIN(AQ149+1,$E149)","v":24},{"$f":"MIN(AR149+1,$E149)","v":24},{"$f":"MIN(AS149+1,$E149)","v":24},{"$f":"MIN(AT149+1,$E149)","v":24},{"$f":"MIN(AU149+1,$E149)","v":24},{"$f":"MIN(AV149+1,$E149)","v":24},{"$f":"MIN(AW149+1,$E149)","v":24},{"$f":"MIN(AX149+1,$E149)","v":24},{"$f":"MIN(AY149+1,$E149)","v":24},{"$f":"MIN(AZ149+1,$E149)","v":24},{"$f":"MIN(BA149+1,$E149)","v":24},{"$f":"MIN(BB149+1,$E149)","v":24},{"$f":"MIN(BC149+1,$E149)","v":24},{"$f":"MIN(BD149+1,$E149)","v":24},{"$f":"MIN(BE149+1,$E149)","v":24},{"$f":"MIN(BF149+1,$E149)","v":24},{"$f":"MIN(BG149+1,$E149)","v":24},{"$f":"MIN(BH149+1,$E149)","v":24},{"$f":"MIN(BI149+1,$E149)","v":24},{"$f":"MIN(BJ149+1,$E149)","v":24},{"$f":"MIN(BK149+1,$E149)","v":24},{"$f":"MIN(BL149+1,$E149)","v":24},{"$f":"MIN(BM149+1,$E149)","v":24},{"$f":"MIN(BN149+1,$E149)","v":24},{"$f":"MIN(BO149+1,$E149)","v":24},{"$f":"MIN(BP149+1,$E149)","v":24},{"$f":"MIN(BQ149+1,$E149)","v":24},{"$f":"MIN(BR149+1,$E149)","v":24},{"$f":"MIN(BS149+1,$E149)","v":24},{"$f":"MIN(BT149+1,$E149)","v":24},{"$f":"MIN(BU149+1,$E149)","v":24},{"$f":"MIN(BV149+1,$E149)","v":24},{"$f":"MIN(BW149+1,$E149)","v":24},{"$f":"MIN(BX149+1,$E149)","v":24},{"$f":"MIN(BY149+1,$E149)","v":24},{"$f":"MIN(BZ149+1,$E149)","v":24},{"$f":"MIN(CA149+1,$E149)","v":24},{"$f":"MIN(CB149+1,$E149)","v":24},{"$f":"MIN(CC149+1,$E149)","v":24},{"$f":"MIN(CD149+1,$E149)","v":24},{"$f":"MIN(CE149+1,$E149)","v":24},{"$f":"MIN(CF149+1,$E149)","v":24},{"$f":"MIN(CG149+1,$E149)","v":24},{"$f":"MIN(CH149+1,$E149)","v":24},{"$f":"MIN(CI149+1,$E149)","v":24},{"$f":"MIN(CJ149+1,$E149)","v":24},{"$f":"MIN(CK149+1,$E149)","v":24},{"$f":"MIN(CL149+1,$E149)","v":24},{"$f":"MIN(CM149+1,$E149)","v":24},{"$f":"MIN(CN149+1,$E149)","v":24},{"$f":"MIN(CO149+1,$E149)","v":24},{"$f":"MIN(CP149+1,$E149)","v":24},{"$f":"MIN(CQ149+1,$E149)","v":24},{"$f":"MIN(CR149+1,$E149)","v":24},{"$f":"MIN(CS149+1,$E149)","v":24},{"$f":"MIN(CT149+1,$E149)","v":24},{"$f":"MIN(CU149+1,$E149)","v":24},{"$f":"MIN(CV149+1,$E149)","v":24},{"$f":"MIN(CW149+1,$E149)","v":24},{"$f":"MIN(CX149+1,$E149)","v":24},{"$f":"MIN(CY149+1,$E149)","v":24},{"$f":"MIN(CZ149+1,$E149)","v":24},{"$f":"MIN(DA149+1,$E149)","v":24},{"$f":"MIN(DB149+1,$E149)","v":24},{"$f":"MIN(DC149+1,$E149)","v":24},{"$f":"MIN(DD149+1,$E149)","v":24},{"$f":"MIN(DE149+1,$E149)","v":24},{"$f":"MIN(DF149+1,$E149)","v":24},{"$f":"MIN(DG149+1,$E149)","v":24},{"$f":"MIN(DH149+1,$E149)","v":24},{"$f":"MIN(DI149+1,$E149)","v":24},{"$f":"MIN(DJ149+1,$E149)","v":24},{"$f":"MIN(DK149+1,$E149)","v":24},{"$f":"MIN(DL149+1,$E149)","v":24},{"$f":"MIN(DM149+1,$E149)","v":24},{"$f":"MIN(DN149+1,$E149)","v":24},{"$f":"MIN(DO149+1,$E149)","v":24},{"$f":"MIN(DP149+1,$E149)","v":24},{"$f":"MIN(DQ149+1,$E149)","v":24},{"$f":"MIN(DR149+1,$E149)","v":24},{"$f":"MIN(DS149+1,$E149)","v":24},{"$f":"MIN(DT149+1,$E149)","v":24},{"$f":"MIN(DU149+1,$E149)","v":24},{"$f":"MIN(DV149+1,$E149)","v":24},{"$f":"MIN(DW149+1,$E149)","v":24},{"$f":"MIN(DX149+1,$E149)","v":24},{"$f":"MIN(DY149+1,$E149)","v":24},{"$f":"MIN(DZ149+1,$E149)","v":24},{"$f":"MIN(EA149+1,$E149)","v":24},{"$f":"MIN(EB149+1,$E149)","v":24},{"$f":"MIN(EC149+1,$E149)","v":24},{"$f":"MIN(ED149+1,$E149)","v":24},{"$f":"MIN(EE149+1,$E149)","v":24},{"$f":"MIN(EF149+1,$E149)","v":24},{"$f":"MIN(EG149+1,$E149)","v":24},{"$f":"MIN(EH149+1,$E149)","v":24},{"$f":"MIN(EI149+1,$E149)","v":24},{"$f":"MIN(EJ149+1,$E149)","v":24},{"$f":"MIN(EK149+1,$E149)","v":24},{"$f":"MIN(EL149+1,$E149)","v":24},{"$f":"MIN(EM149+1,$E149)","v":24},{"$f":"MIN(EN149+1,$E149)","v":24},{"$f":"MIN(EO149+1,$E149)","v":24},{"$f":"MIN(EP149+1,$E149)","v":24},{"$f":"MIN(EQ149+1,$E149)","v":24},{"$f":"MIN(ER149+1,$E149)","v":24},{"$f":"MIN(ES149+1,$E149)","v":24},{"$f":"MIN(ET149+1,$E149)","v":24},{"$f":"MIN(EU149+1,$E149)","v":24},{"$f":"MIN(EV149+1,$E149)","v":24},{"$f":"MIN(EW149+1,$E149)","v":24},{"$f":"MIN(EX149+1,$E149)","v":24},{"$f":"MIN(EY149+1,$E149)","v":24},{"$f":"MIN(EZ149+1,$E149)","v":24},{"$f":"MIN(FA149+1,$E149)","v":24},{"$f":"MIN(FB149+1,$E149)","v":24},{"$f":"MIN(FC149+1,$E149)","v":24},{"$f":"MIN(FD149+1,$E149)","v":24},{"$f":"MIN(FE149+1,$E149)","v":24},{"$f":"MIN(FF149+1,$E149)","v":24},{"$f":"MIN(FG149+1,$E149)","v":24},{"$f":"MIN(FH149+1,$E149)","v":24},{"$f":"MIN(FI149+1,$E149)","v":24},{"$f":"MIN(FJ149+1,$E149)","v":24},{"$f":"MIN(FK149+1,$E149)","v":24},{"$f":"MIN(FL149+1,$E149)","v":24},{"$f":"MIN(FM149+1,$E149)","v":24},{"$f":"MIN(FN149+1,$E149)","v":24},{"$f":"MIN(FO149+1,$E149)","v":24},{"$f":"MIN(FP149+1,$E149)","v":24},{"$f":"MIN(FQ149+1,$E149)","v":24},{"$f":"MIN(FR149+1,$E149)","v":24}]
[null,null,"MACRS","Num#",{"$f":"INDEX('Inputs - Tax'!$E$88:$E$90,F155)*4","v":24},null,null,null,{"$f":"MIN(H150+1,$E150)","v":1},2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,24,24,24,24,24,24,24,24,24,24,24,24,24,24,24,24,24,24,24,24,24,24,24,24,24,24,24,24,24,24,24,24,24,24,24,24,24,24,24,24,24,24,24,24,24,24,24,24,24,24,24,24,24,24,24,24,24,24,24,24,24,24,24,24,24,24,24,24,24,24,24,24,24,24,24,24,24,24,24,24,24,24,24,24,24,24,24,24,24,24,24,24,24,24,24,24,24,24,24,24,24,24,24,24,24,24,24,24,24,24,24,24,24,24,24,24,24,24,24,24,24,24,24,24,24,24,24,24,24,24,24,24,24,24,24,24,24,24,24,24,24,24,24]
[]
[null,null,"Depreciation"]
[null,null,"Straight line","USD '000",{"$f":"INDEX('Inputs - Tax'!$G$70:$G$72,Dep!B136)","v":4.1666666666666664E-2},null,null,{"$f":"SUM(I153:FS153)","v":0},{"$f":"SUM(OFFSET(H146,0,0,1,-I149))*$E153","v":0},{"$f":"SUM(OFFSET(I146,0,0,1,-J149))*$E153","v":0},{"$f":"SUM(OFFSET(J146,0,0,1,-K149))*$E153","v":0},{"$f":"SUM(OFFSET(K146,0,0,1,-L149))*$E153","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(BW146,0,0,1,-BX149))*$E153","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(EI146,0,0,1,-EJ149))*$E153","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Reducing balance","USD '000",{"$f":"INDEX('Inputs - Tax'!$F$76:$F$78,B136)","v":8.3333333333333329E-2},"Dep. Type",null,{"$error":"#REF!"},{"$f":"I138*$E154","v":0},{"$f":"J138*$E154","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"BV138*$E154","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"EH138*$E154","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,null,"MACRS","USD '000",{"$f":"INDEX('Inputs - Tax'!$E$58:$E$60,B136)","v":"5 year"},{"$f":"MATCH(E155,'Inputs - Tax'!$C$88:$C$90,0)","v":1},"Position",{"$error":"#REF!"},{"$f":"SUMPRODUCT(OFFSET(H146,0,0,1,-I150),OFFSET('Inputs - Tax'!#REF!,$F155,0,1,-I150))","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT(OFFSET(I146,0,0,1,-J150),OFFSET('Inputs - Tax'!#REF!,$F155,0,1,-J150))","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT(OFFSET(J146,0,0,1,-K150),OFFSET('Inputs - Tax'!#REF!,$F155,0,1,-K150))","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT(OFFSET(K146,0,0,1,-L150),OFFSET('Inputs - Tax'!#REF!,$F155,0,1,-L150))","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT(OFFSET(L146,0,0,1,-M150),OFFSET('Inputs - Tax'!#REF!,$F155,0,1,-M150))","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT(OFFSET(M146,0,0,1,-N150),OFFSET('Inputs - Tax'!#REF!,$F155,0,1,-N150))","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT(OFFSET(N146,0,0,1,-O150),OFFSET('Inputs - Tax'!#REF!,$F155,0,1,-O150))","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT(OFFSET(O146,0,0,1,-P150),OFFSET('Inputs - Tax'!#REF!,$F155,0,1,-P150))","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT(OFFSET(P146,0,0,1,-Q150),OFFSET('Inputs - Tax'!#REF!,$F155,0,1,-Q150))","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT(OFFSET(Q146,0,0,1,-R150),OFFSET('Inputs - Tax'!#REF!,$F155,0,1,-R150))","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT(OFFSET(R146,0,0,1,-S150),OFFSET('Inputs - Tax'!#REF!,$F155,0,1,-S150))","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT(OFFSET(S146,0,0,1,-T150),OFFSET('Inputs - Tax'!#REF!,$F155,0,1,-T150))","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT(OFFSET(T146,0,0,1,-U150),OFFSET('Inputs - Tax'!#REF!,$F155,0,1,-U150))","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT(OFFSET(U146,0,0,1,-V150),OFFSET('Inputs - Tax'!#REF!,$F155,0,1,-V150))","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT(OFFSET(V146,0,0,1,-W150),OFFSET('Inputs - Tax'!#REF!,$F155,0,1,-W150))","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT(OFFSET(W146,0,0,1,-X150),OFFSET('Inputs - Tax'!#REF!,$F155,0,1,-X150))","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT(OFFSET(X146,0,0,1,-Y150),OFFSET('Inputs - Tax'!#REF!,$F155,0,1,-Y150))","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT(OFFSET(Y146,0,0,1,-Z150),OFFSET('Inputs - Tax'!#REF!,$F155,0,1,-Z150))","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT(OFFSET(Z146,0,0,1,-AA150),OFFSET('Inputs - Tax'!#REF!,$F155,0,1,-AA150))","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT(OFFSET(AA146,0,0,1,-AB150),OFFSET('Inputs - Tax'!#REF!,$F155,0,1,-AB150))","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT(OFFSET(AB146,0,0,1,-AC150),OFFSET('Inputs - Tax'!#REF!,$F155,0,1,-AC150))","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT(OFFSET(AC146,0,0,1,-AD150),OFFSET('Inputs - Tax'!#REF!,$F155,0,1,-AD150))","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT(OFFSET(AD146,0,0,1,-AE150),OFFSET('Inputs - Tax'!#REF!,$F155,0,1,-AE150))","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT(OFFSET(AE146,0,0,1,-AF150),OFFSET('Inputs - Tax'!#REF!,$F155,0,1,-AF150))","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT(OFFSET(AF146,0,0,1,-AG150),OFFSET('Inputs - Tax'!#REF!,$F155,0,1,-AG150))","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT(OFFSET(AG146,0,0,1,-AH150),OFFSET('Inputs - Tax'!#REF!,$F155,0,1,-AH150))","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT(OFFSET(AH146,0,0,1,-AI150),OFFSET('Inputs - Tax'!#REF!,$F155,0,1,-AI150))","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT(OFFSET(AI146,0,0,1,-AJ150),OFFSET('Inputs - Tax'!#REF!,$F155,0,1,-AJ150))","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT(OFFSET(AJ146,0,0,1,-AK150),OFFSET('Inputs - Tax'!#REF!,$F155,0,1,-AK150))","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT(OFFSET(AK146,0,0,1,-AL150),OFFSET('Inputs - Tax'!#REF!,$F155,0,1,-AL150))","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT(OFFSET(AL146,0,0,1,-AM150),OFFSET('Inputs - Tax'!#REF!,$F155,0,1,-AM150))","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT(OFFSET(AM146,0,0,1,-AN150),OFFSET('Inputs - Tax'!#REF!,$F155,0,1,-AN150))","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT(OFFSET(AN146,0,0,1,-AO150),OFFSET('Inputs - Tax'!#REF!,$F155,0,1,-AO150))","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT(OFFSET(AO146,0,0,1,-AP150),OFFSET('Inputs - Tax'!#REF!,$F155,0,1,-AP150))","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT(OFFSET(AP146,0,0,1,-AQ150),OFFSET('Inputs - Tax'!#REF!,$F155,0,1,-AQ150))","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT(OFFSET(AQ146,0,0,1,-AR150),OFFSET('Inputs - Tax'!#REF!,$F155,0,1,-AR150))","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT(OFFSET(AR146,0,0,1,-AS150),OFFSET('Inputs - Tax'!#REF!,$F155,0,1,-AS150))","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT(OFFSET(AS146,0,0,1,-AT150),OFFSET('Inputs - Tax'!#REF!,$F155,0,1,-AT150))","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT(OFFSET(AT146,0,0,1,-AU150),OFFSET('Inputs - Tax'!#REF!,$F155,0,1,-AU150))","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT(OFFSET(AU146,0,0,1,-AV150),OFFSET('Inputs - Tax'!#REF!,$F155,0,1,-AV150))","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT(OFFSET(AV146,0,0,1,-AW150),OFFSET('Inputs - Tax'!#REF!,$F155,0,1,-AW150))","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT(OFFSET(AW146,0,0,1,-AX150),OFFSET('Inputs - Tax'!#REF!,$F155,0,1,-AX150))","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT(OFFSET(AX146,0,0,1,-AY150),OFFSET('Inputs - Tax'!#REF!,$F155,0,1,-AY150))","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT(OFFSET(AY146,0,0,1,-AZ150),OFFSET('Inputs - Tax'!#REF!,$F155,0,1,-AZ150))","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT(OFFSET(AZ146,0,0,1,-BA150),OFFSET('Inputs - Tax'!#REF!,$F155,0,1,-BA150))","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT(OFFSET(BA146,0,0,1,-BB150),OFFSET('Inputs - Tax'!#REF!,$F155,0,1,-BB150))","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT(OFFSET(BB146,0,0,1,-BC150),OFFSET('Inputs - Tax'!#REF!,$F155,0,1,-BC150))","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT(OFFSET(BC146,0,0,1,-BD150),OFFSET('Inputs - Tax'!#REF!,$F155,0,1,-BD150))","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT(OFFSET(BD146,0,0,1,-BE150),OFFSET('Inputs - Tax'!#REF!,$F155,0,1,-BE150))","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT(OFFSET(BE146,0,0,1,-BF150),OFFSET('Inputs - Tax'!#REF!,$F155,0,1,-BF150))","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT(OFFSET(BF146,0,0,1,-BG150),OFFSET('Inputs - Tax'!#REF!,$F155,0,1,-BG150))","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT(OFFSET(BG146,0,0,1,-BH150),OFFSET('Inputs - Tax'!#REF!,$F155,0,1,-BH150))","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT(OFFSET(BH146,0,0,1,-BI150),OFFSET('Inputs - Tax'!#REF!,$F155,0,1,-BI150))","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT(OFFSET(BI146,0,0,1,-BJ150),OFFSET('Inputs - Tax'!#REF!,$F155,0,1,-BJ150))","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT(OFFSET(BJ146,0,0,1,-BK150),OFFSET('Inputs - Tax'!#REF!,$F155,0,1,-BK150))","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT(OFFSET(BK146,0,0,1,-BL150),OFFSET('Inputs - Tax'!#REF!,$F155,0,1,-BL150))","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT(OFFSET(BL146,0,0,1,-BM150),OFFSET('Inputs - Tax'!#REF!,$F155,0,1,-BM150))","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT(OFFSET(BM146,0,0,1,-BN150),OFFSET('Inputs - Tax'!#REF!,$F155,0,1,-BN150))","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT(OFFSET(BN146,0,0,1,-BO150),OFFSET('Inputs - Tax'!#REF!,$F155,0,1,-BO150))","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT(OFFSET(BO146,0,0,1,-BP150),OFFSET('Inputs - Tax'!#REF!,$F155,0,1,-BP150))","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT(OFFSET(BP146,0,0,1,-BQ150),OFFSET('Inputs - Tax'!#REF!,$F155,0,1,-BQ150))","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT(OFFSET(BQ146,0,0,1,-BR150),OFFSET('Inputs - Tax'!#REF!,$F155,0,1,-BR150))","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT(OFFSET(BR146,0,0,1,-BS150),OFFSET('Inputs - Tax'!#REF!,$F155,0,1,-BS150))","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT(OFFSET(BS146,0,0,1,-BT150),OFFSET('Inputs - Tax'!#REF!,$F155,0,1,-BT150))","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT(OFFSET(BT146,0,0,1,-BU150),OFFSET('Inputs - Tax'!#REF!,$F155,0,1,-BU150))","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT(OFFSET(BU146,0,0,1,-BV150),OFFSET('Inputs - Tax'!#REF!,$F155,0,1,-BV150))","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT(OFFSET(BV146,0,0,1,-BW150),OFFSET('Inputs - Tax'!#REF!,$F155,0,1,-BW150))","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT(OFFSET(BW146,0,0,1,-BX150),OFFSET('Inputs - Tax'!#REF!,$F155,0,1,-BX150))","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT(OFFSET(BX146,0,0,1,-BY150),OFFSET('Inputs - Tax'!#REF!,$F155,0,1,-BY150))","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT(OFFSET(BY146,0,0,1,-BZ150),OFFSET('Inputs - Tax'!#REF!,$F155,0,1,-BZ150))","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT(OFFSET(BZ146,0,0,1,-CA150),OFFSET('Inputs - Tax'!#REF!,$F155,0,1,-CA150))","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT(OFFSET(CA146,0,0,1,-CB150),OFFSET('Inputs - Tax'!#REF!,$F155,0,1,-CB150))","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT(OFFSET(CB146,0,0,1,-CC150),OFFSET('Inputs - Tax'!#REF!,$F155,0,1,-CC150))","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT(OFFSET(CC146,0,0,1,-CD150),OFFSET('Inputs - Tax'!#REF!,$F155,0,1,-CD150))","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT(OFFSET(CD146,0,0,1,-CE150),OFFSET('Inputs - Tax'!#REF!,$F155,0,1,-CE150))","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT(OFFSET(CE146,0,0,1,-CF150),OFFSET('Inputs - Tax'!#REF!,$F155,0,1,-CF150))","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT(OFFSET(CF146,0,0,1,-CG150),OFFSET('Inputs - Tax'!#REF!,$F155,0,1,-CG150))","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT(OFFSET(CG146,0,0,1,-CH150),OFFSET('Inputs - Tax'!#REF!,$F155,0,1,-CH150))","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT(OFFSET(CH146,0,0,1,-CI150),OFFSET('Inputs - Tax'!#REF!,$F155,0,1,-CI150))","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT(OFFSET(CI146,0,0,1,-CJ150),OFFSET('Inputs - Tax'!#REF!,$F155,0,1,-CJ150))","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT(OFFSET(CJ146,0,0,1,-CK150),OFFSET('Inputs - Tax'!#REF!,$F155,0,1,-CK150))","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT(OFFSET(CK146,0,0,1,-CL150),OFFSET('Inputs - Tax'!#REF!,$F155,0,1,-CL150))","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT(OFFSET(CL146,0,0,1,-CM150),OFFSET('Inputs - Tax'!#REF!,$F155,0,1,-CM150))","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT(OFFSET(CM146,0,0,1,-CN150),OFFSET('Inputs - Tax'!#REF!,$F155,0,1,-CN150))","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT(OFFSET(CN146,0,0,1,-CO150),OFFSET('Inputs - Tax'!#REF!,$F155,0,1,-CO150))","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT(OFFSET(CO146,0,0,1,-CP150),OFFSET('Inputs - Tax'!#REF!,$F155,0,1,-CP150))","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT(OFFSET(CP146,0,0,1,-CQ150),OFFSET('Inputs - Tax'!#REF!,$F155,0,1,-CQ150))","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT(OFFSET(CQ146,0,0,1,-CR150),OFFSET('Inputs - Tax'!#REF!,$F155,0,1,-CR150))","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT(OFFSET(CR146,0,0,1,-CS150),OFFSET('Inputs - Tax'!#REF!,$F155,0,1,-CS150))","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT(OFFSET(CS146,0,0,1,-CT150),OFFSET('Inputs - Tax'!#REF!,$F155,0,1,-CT150))","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT(OFFSET(CT146,0,0,1,-CU150),OFFSET('Inputs - Tax'!#REF!,$F155,0,1,-CU150))","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT(OFFSET(CU146,0,0,1,-CV150),OFFSET('Inputs - Tax'!#REF!,$F155,0,1,-CV150))","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT(OFFSET(CV146,0,0,1,-CW150),OFFSET('Inputs - Tax'!#REF!,$F155,0,1,-CW150))","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT(OFFSET(CW146,0,0,1,-CX150),OFFSET('Inputs - Tax'!#REF!,$F155,0,1,-CX150))","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT(OFFSET(CX146,0,0,1,-CY150),OFFSET('Inputs - Tax'!#REF!,$F155,0,1,-CY150))","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT(OFFSET(CY146,0,0,1,-CZ150),OFFSET('Inputs - Tax'!#REF!,$F155,0,1,-CZ150))","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT(OFFSET(CZ146,0,0,1,-DA150),OFFSET('Inputs - Tax'!#REF!,$F155,0,1,-DA150))","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT(OFFSET(DA146,0,0,1,-DB150),OFFSET('Inputs - Tax'!#REF!,$F155,0,1,-DB150))","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT(OFFSET(DB146,0,0,1,-DC150),OFFSET('Inputs - Tax'!#REF!,$F155,0,1,-DC150))","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT(OFFSET(DC146,0,0,1,-DD150),OFFSET('Inputs - Tax'!#REF!,$F155,0,1,-DD150))","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT(OFFSET(DD146,0,0,1,-DE150),OFFSET('Inputs - Tax'!#REF!,$F155,0,1,-DE150))","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT(OFFSET(DE146,0,0,1,-DF150),OFFSET('Inputs - Tax'!#REF!,$F155,0,1,-DF150))","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT(OFFSET(DF146,0,0,1,-DG150),OFFSET('Inputs - Tax'!#REF!,$F155,0,1,-DG150))","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT(OFFSET(DG146,0,0,1,-DH150),OFFSET('Inputs - Tax'!#REF!,$F155,0,1,-DH150))","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT(OFFSET(DH146,0,0,1,-DI150),OFFSET('Inputs - Tax'!#REF!,$F155,0,1,-DI150))","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT(OFFSET(DI146,0,0,1,-DJ150),OFFSET('Inputs - Tax'!#REF!,$F155,0,1,-DJ150))","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT(OFFSET(DJ146,0,0,1,-DK150),OFFSET('Inputs - Tax'!#REF!,$F155,0,1,-DK150))","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT(OFFSET(DK146,0,0,1,-DL150),OFFSET('Inputs - Tax'!#REF!,$F155,0,1,-DL150))","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT(OFFSET(DL146,0,0,1,-DM150),OFFSET('Inputs - Tax'!#REF!,$F155,0,1,-DM150))","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT(OFFSET(DM146,0,0,1,-DN150),OFFSET('Inputs - Tax'!#REF!,$F155,0,1,-DN150))","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT(OFFSET(DN146,0,0,1,-DO150),OFFSET('Inputs - Tax'!#REF!,$F155,0,1,-DO150))","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT(OFFSET(DO146,0,0,1,-DP150),OFFSET('Inputs - Tax'!#REF!,$F155,0,1,-DP150))","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT(OFFSET(DP146,0,0,1,-DQ150),OFFSET('Inputs - Tax'!#REF!,$F155,0,1,-DQ150))","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT(OFFSET(DQ146,0,0,1,-DR150),OFFSET('Inputs - Tax'!#REF!,$F155,0,1,-DR150))","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT(OFFSET(DR146,0,0,1,-DS150),OFFSET('Inputs - Tax'!#REF!,$F155,0,1,-DS150))","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT(OFFSET(DS146,0,0,1,-DT150),OFFSET('Inputs - Tax'!#REF!,$F155,0,1,-DT150))","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT(OFFSET(DT146,0,0,1,-DU150),OFFSET('Inputs - Tax'!#REF!,$F155,0,1,-DU150))","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT(OFFSET(DU146,0,0,1,-DV150),OFFSET('Inputs - Tax'!#REF!,$F155,0,1,-DV150))","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT(OFFSET(DV146,0,0,1,-DW150),OFFSET('Inputs - Tax'!#REF!,$F155,0,1,-DW150))","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT(OFFSET(DW146,0,0,1,-DX150),OFFSET('Inputs - Tax'!#REF!,$F155,0,1,-DX150))","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT(OFFSET(DX146,0,0,1,-DY150),OFFSET('Inputs - Tax'!#REF!,$F155,0,1,-DY150))","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT(OFFSET(DY146,0,0,1,-DZ150),OFFSET('Inputs - Tax'!#REF!,$F155,0,1,-DZ150))","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT(OFFSET(DZ146,0,0,1,-EA150),OFFSET('Inputs - Tax'!#REF!,$F155,0,1,-EA150))","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT(OFFSET(EA146,0,0,1,-EB150),OFFSET('Inputs - Tax'!#REF!,$F155,0,1,-EB150))","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT(OFFSET(EB146,0,0,1,-EC150),OFFSET('Inputs - Tax'!#REF!,$F155,0,1,-EC150))","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT(OFFSET(EC146,0,0,1,-ED150),OFFSET('Inputs - Tax'!#REF!,$F155,0,1,-ED150))","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT(OFFSET(ED146,0,0,1,-EE150),OFFSET('Inputs - Tax'!#REF!,$F155,0,1,-EE150))","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT(OFFSET(EE146,0,0,1,-EF150),OFFSET('Inputs - Tax'!#REF!,$F155,0,1,-EF150))","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT(OFFSET(EF146,0,0,1,-EG150),OFFSET('Inputs - Tax'!#REF!,$F155,0,1,-EG150))","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT(OFFSET(EG146,0,0,1,-EH150),OFFSET('Inputs - Tax'!#REF!,$F155,0,1,-EH150))","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT(OFFSET(EH146,0,0,1,-EI150),OFFSET('Inputs - Tax'!#REF!,$F155,0,1,-EI150))","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT(OFFSET(EI146,0,0,1,-EJ150),OFFSET('Inputs - Tax'!#REF!,$F155,0,1,-EJ150))","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT(OFFSET(EJ146,0,0,1,-EK150),OFFSET('Inputs - Tax'!#REF!,$F155,0,1,-EK150))","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT(OFFSET(EK146,0,0,1,-EL150),OFFSET('Inputs - Tax'!#REF!,$F155,0,1,-EL150))","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT(OFFSET(EL146,0,0,1,-EM150),OFFSET('Inputs - Tax'!#REF!,$F155,0,1,-EM150))","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT(OFFSET(EM146,0,0,1,-EN150),OFFSET('Inputs - Tax'!#REF!,$F155,0,1,-EN150))","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT(OFFSET(EN146,0,0,1,-EO150),OFFSET('Inputs - Tax'!#REF!,$F155,0,1,-EO150))","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT(OFFSET(EO146,0,0,1,-EP150),OFFSET('Inputs - Tax'!#REF!,$F155,0,1,-EP150))","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT(OFFSET(EP146,0,0,1,-EQ150),OFFSET('Inputs - Tax'!#REF!,$F155,0,1,-EQ150))","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT(OFFSET(EQ146,0,0,1,-ER150),OFFSET('Inputs - Tax'!#REF!,$F155,0,1,-ER150))","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT(OFFSET(ER146,0,0,1,-ES150),OFFSET('Inputs - Tax'!#REF!,$F155,0,1,-ES150))","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT(OFFSET(ES146,0,0,1,-ET150),OFFSET('Inputs - Tax'!#REF!,$F155,0,1,-ET150))","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT(OFFSET(ET146,0,0,1,-EU150),OFFSET('Inputs - Tax'!#REF!,$F155,0,1,-EU150))","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT(OFFSET(EU146,0,0,1,-EV150),OFFSET('Inputs - Tax'!#REF!,$F155,0,1,-EV150))","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT(OFFSET(EV146,0,0,1,-EW150),OFFSET('Inputs - Tax'!#REF!,$F155,0,1,-EW150))","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT(OFFSET(EW146,0,0,1,-EX150),OFFSET('Inputs - Tax'!#REF!,$F155,0,1,-EX150))","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT(OFFSET(EX146,0,0,1,-EY150),OFFSET('Inputs - Tax'!#REF!,$F155,0,1,-EY150))","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT(OFFSET(EY146,0,0,1,-EZ150),OFFSET('Inputs - Tax'!#REF!,$F155,0,1,-EZ150))","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT(OFFSET(EZ146,0,0,1,-FA150),OFFSET('Inputs - Tax'!#REF!,$F155,0,1,-FA150))","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT(OFFSET(FA146,0,0,1,-FB150),OFFSET('Inputs - Tax'!#REF!,$F155,0,1,-FB150))","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT(OFFSET(FB146,0,0,1,-FC150),OFFSET('Inputs - Tax'!#REF!,$F155,0,1,-FC150))","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT(OFFSET(FC146,0,0,1,-FD150),OFFSET('Inputs - Tax'!#REF!,$F155,0,1,-FD150))","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT(OFFSET(FD146,0,0,1,-FE150),OFFSET('Inputs - Tax'!#REF!,$F155,0,1,-FE150))","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT(OFFSET(FE146,0,0,1,-FF150),OFFSET('Inputs - Tax'!#REF!,$F155,0,1,-FF150))","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT(OFFSET(FF146,0,0,1,-FG150),OFFSET('Inputs - Tax'!#REF!,$F155,0,1,-FG150))","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT(OFFSET(FG146,0,0,1,-FH150),OFFSET('Inputs - Tax'!#REF!,$F155,0,1,-FH150))","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT(OFFSET(FH146,0,0,1,-FI150),OFFSET('Inputs - Tax'!#REF!,$F155,0,1,-FI150))","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT(OFFSET(FI146,0,0,1,-FJ150),OFFSET('Inputs - Tax'!#REF!,$F155,0,1,-FJ150))","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT(OFFSET(FJ146,0,0,1,-FK150),OFFSET('Inputs - Tax'!#REF!,$F155,0,1,-FK150))","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT(OFFSET(FK146,0,0,1,-FL150),OFFSET('Inputs - Tax'!#REF!,$F155,0,1,-FL150))","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT(OFFSET(FL146,0,0,1,-FM150),OFFSET('Inputs - Tax'!#REF!,$F155,0,1,-FM150))","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT(OFFSET(FM146,0,0,1,-FN150),OFFSET('Inputs - Tax'!#REF!,$F155,0,1,-FN150))","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT(OFFSET(FN146,0,0,1,-FO150),OFFSET('Inputs - Tax'!#REF!,$F155,0,1,-FO150))","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT(OFFSET(FO146,0,0,1,-FP150),OFFSET('Inputs - Tax'!#REF!,$F155,0,1,-FP150))","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT(OFFSET(FP146,0,0,1,-FQ150),OFFSET('Inputs - Tax'!#REF!,$F155,0,1,-FQ150))","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT(OFFSET(FQ146,0,0,1,-FR150),OFFSET('Inputs - Tax'!#REF!,$F155,0,1,-FR150))","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT(OFFSET(FR146,0,0,1,-FS150),OFFSET('Inputs - Tax'!#REF!,$F155,0,1,-FS150))","v":{"$error":"#REF!"}}]
[null,null,"Applied","USD '000",{"$f":"INDEX('Inputs - Tax'!$F$64:$F$66,B136)","v":"MACRS"},null,{"$f":"MATCH(E156,Depreciation_list,0)","v":3},{"$error":"#REF!"},{"$f":"INDEX(I153:I155,$G$112,0)","v":{"$error":"#REF!"}},{"$f":"INDEX(J153:J155,$G$112,0)","v":{"$error":"#REF!"}},{"$f":"INDEX(K153:K155,$G$112,0)","v":{"$error":"#REF!"}},{"$f":"INDEX(L153:L155,$G$112,0)","v":{"$error":"#REF!"}},{"$f":"INDEX(M153:M155,$G$112,0)","v":{"$error":"#REF!"}},{"$f":"INDEX(N153:N155,$G$112,0)","v":{"$error":"#REF!"}},{"$f":"INDEX(O153:O155,$G$112,0)","v":{"$error":"#REF!"}},{"$f":"INDEX(P153:P155,$G$112,0)","v":{"$error":"#REF!"}},{"$f":"INDEX(Q153:Q155,$G$112,0)","v":{"$error":"#REF!"}},{"$f":"INDEX(R153:R155,$G$112,0)","v":{"$error":"#REF!"}},{"$f":"INDEX(S153:S155,$G$112,0)","v":{"$error":"#REF!"}},{"$f":"INDEX(T153:T155,$G$112,0)","v":{"$error":"#REF!"}},{"$f":"INDEX(U153:U155,$G$112,0)","v":{"$error":"#REF!"}},{"$f":"INDEX(V153:V155,$G$112,0)","v":{"$error":"#REF!"}},{"$f":"INDEX(W153:W155,$G$112,0)","v":{"$error":"#REF!"}},{"$f":"INDEX(X153:X155,$G$112,0)","v":{"$error":"#REF!"}},{"$f":"INDEX(Y153:Y155,$G$112,0)","v":{"$error":"#REF!"}},{"$f":"INDEX(Z153:Z155,$G$112,0)","v":{"$error":"#REF!"}},{"$f":"INDEX(AA153:AA155,$G$112,0)","v":{"$error":"#REF!"}},{"$f":"INDEX(AB153:AB155,$G$112,0)","v":{"$error":"#REF!"}},{"$f":"INDEX(AC153:AC155,$G$112,0)","v":{"$error":"#REF!"}},{"$f":"INDEX(AD153:AD155,$G$112,0)","v":{"$error":"#REF!"}},{"$f":"INDEX(AE153:AE155,$G$112,0)","v":{"$error":"#REF!"}},{"$f":"INDEX(AF153:AF155,$G$112,0)","v":{"$error":"#REF!"}},{"$f":"INDEX(AG153:AG155,$G$112,0)","v":{"$error":"#REF!"}},{"$f":"INDEX(AH153:AH155,$G$112,0)","v":{"$error":"#REF!"}},{"$f":"INDEX(AI153:AI155,$G$112,0)","v":{"$error":"#REF!"}},{"$f":"INDEX(AJ153:AJ155,$G$112,0)","v":{"$error":"#REF!"}},{"$f":"INDEX(AK153:AK155,$G$112,0)","v":{"$error":"#REF!"}},{"$f":"INDEX(AL153:AL155,$G$112,0)","v":{"$error":"#REF!"}},{"$f":"INDEX(AM153:AM155,$G$112,0)","v":{"$error":"#REF!"}},{"$f":"INDEX(AN153:AN155,$G$112,0)","v":{"$error":"#REF!"}},{"$f":"INDEX(AO153:AO155,$G$112,0)","v":{"$error":"#REF!"}},{"$f":"INDEX(AP153:AP155,$G$112,0)","v":{"$error":"#REF!"}},{"$f":"INDEX(AQ153:AQ155,$G$112,0)","v":{"$error":"#REF!"}},{"$f":"INDEX(AR153:AR155,$G$112,0)","v":{"$error":"#REF!"}},{"$f":"INDEX(AS153:AS155,$G$112,0)","v":{"$error":"#REF!"}},{"$f":"INDEX(AT153:AT155,$G$112,0)","v":{"$error":"#REF!"}},{"$f":"INDEX(AU153:AU155,$G$112,0)","v":{"$error":"#REF!"}},{"$f":"INDEX(AV153:AV155,$G$112,0)","v":{"$error":"#REF!"}},{"$f":"INDEX(AW153:AW155,$G$112,0)","v":{"$error":"#REF!"}},{"$f":"INDEX(AX153:AX155,$G$112,0)","v":{"$error":"#REF!"}},{"$f":"INDEX(AY153:AY155,$G$112,0)","v":{"$error":"#REF!"}},{"$f":"INDEX(AZ153:AZ155,$G$112,0)","v":{"$error":"#REF!"}},{"$f":"INDEX(BA153:BA155,$G$112,0)","v":{"$error":"#REF!"}},{"$f":"INDEX(BB153:BB155,$G$112,0)","v":{"$error":"#REF!"}},{"$f":"INDEX(BC153:BC155,$G$112,0)","v":{"$error":"#REF!"}},{"$f":"INDEX(BD153:BD155,$G$112,0)","v":{"$error":"#REF!"}},{"$f":"INDEX(BE153:BE155,$G$112,0)","v":{"$error":"#REF!"}},{"$f":"INDEX(BF153:BF155,$G$112,0)","v":{"$error":"#REF!"}},{"$f":"INDEX(BG153:BG155,$G$112,0)","v":{"$error":"#REF!"}},{"$f":"INDEX(BH153:BH155,$G$112,0)","v":{"$error":"#REF!"}},{"$f":"INDEX(BI153:BI155,$G$112,0)","v":{"$error":"#REF!"}},{"$f":"INDEX(BJ153:BJ155,$G$112,0)","v":{"$error":"#REF!"}},{"$f":"INDEX(BK153:BK155,$G$112,0)","v":{"$error":"#REF!"}},{"$f":"INDEX(BL153:BL155,$G$112,0)","v":{"$error":"#REF!"}},{"$f":"INDEX(BM153:BM155,$G$112,0)","v":{"$error":"#REF!"}},{"$f":"INDEX(BN153:BN155,$G$112,0)","v":{"$error":"#REF!"}},{"$f":"INDEX(BO153:BO155,$G$112,0)","v":{"$error":"#REF!"}},{"$f":"INDEX(BP153:BP155,$G$112,0)","v":{"$error":"#REF!"}},{"$f":"INDEX(BQ153:BQ155,$G$112,0)","v":{"$error":"#REF!"}},{"$f":"INDEX(BR153:BR155,$G$112,0)","v":{"$error":"#REF!"}},{"$f":"INDEX(BS153:BS155,$G$112,0)","v":{"$error":"#REF!"}},{"$f":"INDEX(BT153:BT155,$G$112,0)","v":{"$error":"#REF!"}},{"$f":"INDEX(BU153:BU155,$G$112,0)","v":{"$error":"#REF!"}},{"$f":"INDEX(BV153:BV155,$G$112,0)","v":{"$error":"#REF!"}},{"$f":"INDEX(BW153:BW155,$G$112,0)","v":{"$error":"#REF!"}},{"$f":"INDEX(BX153:BX155,$G$112,0)","v":{"$error":"#REF!"}},{"$f":"INDEX(BY153:BY155,$G$112,0)","v":{"$error":"#REF!"}},{"$f":"INDEX(BZ153:BZ155,$G$112,0)","v":{"$error":"#REF!"}},{"$f":"INDEX(CA153:CA155,$G$112,0)","v":{"$error":"#REF!"}},{"$f":"INDEX(CB153:CB155,$G$112,0)","v":{"$error":"#REF!"}},{"$f":"INDEX(CC153:CC155,$G$112,0)","v":{"$error":"#REF!"}},{"$f":"INDEX(CD153:CD155,$G$112,0)","v":{"$error":"#REF!"}},{"$f":"INDEX(CE153:CE155,$G$112,0)","v":{"$error":"#REF!"}},{"$f":"INDEX(CF153:CF155,$G$112,0)","v":{"$error":"#REF!"}},{"$f":"INDEX(CG153:CG155,$G$112,0)","v":{"$error":"#REF!"}},{"$f":"INDEX(CH153:CH155,$G$112,0)","v":{"$error":"#REF!"}},{"$f":"INDEX(CI153:CI155,$G$112,0)","v":{"$error":"#REF!"}},{"$f":"INDEX(CJ153:CJ155,$G$112,0)","v":{"$error":"#REF!"}},{"$f":"INDEX(CK153:CK155,$G$112,0)","v":{"$error":"#REF!"}},{"$f":"INDEX(CL153:CL155,$G$112,0)","v":{"$error":"#REF!"}},{"$f":"INDEX(CM153:CM155,$G$112,0)","v":{"$error":"#REF!"}},{"$f":"INDEX(CN153:CN155,$G$112,0)","v":{"$error":"#REF!"}},{"$f":"INDEX(CO153:CO155,$G$112,0)","v":{"$error":"#REF!"}},{"$f":"INDEX(CP153:CP155,$G$112,0)","v":{"$error":"#REF!"}},{"$f":"INDEX(CQ153:CQ155,$G$112,0)","v":{"$error":"#REF!"}},{"$f":"INDEX(CR153:CR155,$G$112,0)","v":{"$error":"#REF!"}},{"$f":"INDEX(CS153:CS155,$G$112,0)","v":{"$error":"#REF!"}},{"$f":"INDEX(CT153:CT155,$G$112,0)","v":{"$error":"#REF!"}},{"$f":"INDEX(CU153:CU155,$G$112,0)","v":{"$error":"#REF!"}},{"$f":"INDEX(CV153:CV155,$G$112,0)","v":{"$error":"#REF!"}},{"$f":"INDEX(CW153:CW155,$G$112,0)","v":{"$error":"#REF!"}},{"$f":"INDEX(CX153:CX155,$G$112,0)","v":{"$error":"#REF!"}},{"$f":"INDEX(CY153:CY155,$G$112,0)","v":{"$error":"#REF!"}},{"$f":"INDEX(CZ153:CZ155,$G$112,0)","v":{"$error":"#REF!"}},{"$f":"INDEX(DA153:DA155,$G$112,0)","v":{"$error":"#REF!"}},{"$f":"INDEX(DB153:DB155,$G$112,0)","v":{"$error":"#REF!"}},{"$f":"INDEX(DC153:DC155,$G$112,0)","v":{"$error":"#REF!"}},{"$f":"INDEX(DD153:DD155,$G$112,0)","v":{"$error":"#REF!"}},{"$f":"INDEX(DE153:DE155,$G$112,0)","v":{"$error":"#REF!"}},{"$f":"INDEX(DF153:DF155,$G$112,0)","v":{"$error":"#REF!"}},{"$f":"INDEX(DG153:DG155,$G$112,0)","v":{"$error":"#REF!"}},{"$f":"INDEX(DH153:DH155,$G$112,0)","v":{"$error":"#REF!"}},{"$f":"INDEX(DI153:DI155,$G$112,0)","v":{"$error":"#REF!"}},{"$f":"INDEX(DJ153:DJ155,$G$112,0)","v":{"$error":"#REF!"}},{"$f":"INDEX(DK153:DK155,$G$112,0)","v":{"$error":"#REF!"}},{"$f":"INDEX(DL153:DL155,$G$112,0)","v":{"$error":"#REF!"}},{"$f":"INDEX(DM153:DM155,$G$112,0)","v":{"$error":"#REF!"}},{"$f":"INDEX(DN153:DN155,$G$112,0)","v":{"$error":"#REF!"}},{"$f":"INDEX(DO153:DO155,$G$112,0)","v":{"$error":"#REF!"}},{"$f":"INDEX(DP153:DP155,$G$112,0)","v":{"$error":"#REF!"}},{"$f":"INDEX(DQ153:DQ155,$G$112,0)","v":{"$error":"#REF!"}},{"$f":"INDEX(DR153:DR155,$G$112,0)","v":{"$error":"#REF!"}},{"$f":"INDEX(DS153:DS155,$G$112,0)","v":{"$error":"#REF!"}},{"$f":"INDEX(DT153:DT155,$G$112,0)","v":{"$error":"#REF!"}},{"$f":"INDEX(DU153:DU155,$G$112,0)","v":{"$error":"#REF!"}},{"$f":"INDEX(DV153:DV155,$G$112,0)","v":{"$error":"#REF!"}},{"$f":"INDEX(DW153:DW155,$G$112,0)","v":{"$error":"#REF!"}},{"$f":"INDEX(DX153:DX155,$G$112,0)","v":{"$error":"#REF!"}},{"$f":"INDEX(DY153:DY155,$G$112,0)","v":{"$error":"#REF!"}},{"$f":"INDEX(DZ153:DZ155,$G$112,0)","v":{"$error":"#REF!"}},{"$f":"INDEX(EA153:EA155,$G$112,0)","v":{"$error":"#REF!"}},{"$f":"INDEX(EB153:EB155,$G$112,0)","v":{"$error":"#REF!"}},{"$f":"INDEX(EC153:EC155,$G$112,0)","v":{"$error":"#REF!"}},{"$f":"INDEX(ED153:ED155,$G$112,0)","v":{"$error":"#REF!"}},{"$f":"INDEX(EE153:EE155,$G$112,0)","v":{"$error":"#REF!"}},{"$f":"INDEX(EF153:EF155,$G$112,0)","v":{"$error":"#REF!"}},{"$f":"INDEX(EG153:EG155,$G$112,0)","v":{"$error":"#REF!"}},{"$f":"INDEX(EH153:EH155,$G$112,0)","v":{"$error":"#REF!"}},{"$f":"INDEX(EI153:EI155,$G$112,0)","v":{"$error":"#REF!"}},{"$f":"INDEX(EJ153:EJ155,$G$112,0)","v":{"$error":"#REF!"}},{"$f":"INDEX(EK153:EK155,$G$112,0)","v":{"$error":"#REF!"}},{"$f":"INDEX(EL153:EL155,$G$112,0)","v":{"$error":"#REF!"}},{"$f":"INDEX(EM153:EM155,$G$112,0)","v":{"$error":"#REF!"}},{"$f":"INDEX(EN153:EN155,$G$112,0)","v":{"$error":"#REF!"}},{"$f":"INDEX(EO153:EO155,$G$112,0)","v":{"$error":"#REF!"}},{"$f":"INDEX(EP153:EP155,$G$112,0)","v":{"$error":"#REF!"}},{"$f":"INDEX(EQ153:EQ155,$G$112,0)","v":{"$error":"#REF!"}},{"$f":"INDEX(ER153:ER155,$G$112,0)","v":{"$error":"#REF!"}},{"$f":"INDEX(ES153:ES155,$G$112,0)","v":{"$error":"#REF!"}},{"$f":"INDEX(ET153:ET155,$G$112,0)","v":{"$error":"#REF!"}},{"$f":"INDEX(EU153:EU155,$G$112,0)","v":{"$error":"#REF!"}},{"$f":"INDEX(EV153:EV155,$G$112,0)","v":{"$error":"#REF!"}},{"$f":"INDEX(EW153:EW155,$G$112,0)","v":{"$error":"#REF!"}},{"$f":"INDEX(EX153:EX155,$G$112,0)","v":{"$error":"#REF!"}},{"$f":"INDEX(EY153:EY155,$G$112,0)","v":{"$error":"#REF!"}},{"$f":"INDEX(EZ153:EZ155,$G$112,0)","v":{"$error":"#REF!"}},{"$f":"INDEX(FA153:FA155,$G$112,0)","v":{"$error":"#REF!"}},{"$f":"INDEX(FB153:FB155,$G$112,0)","v":{"$error":"#REF!"}},{"$f":"INDEX(FC153:FC155,$G$112,0)","v":{"$error":"#REF!"}},{"$f":"INDEX(FD153:FD155,$G$112,0)","v":{"$error":"#REF!"}},{"$f":"INDEX(FE153:FE155,$G$112,0)","v":{"$error":"#REF!"}},{"$f":"INDEX(FF153:FF155,$G$112,0)","v":{"$error":"#REF!"}},{"$f":"INDEX(FG153:FG155,$G$112,0)","v":{"$error":"#REF!"}},{"$f":"INDEX(FH153:FH155,$G$112,0)","v":{"$error":"#REF!"}},{"$f":"INDEX(FI153:FI155,$G$112,0)","v":{"$error":"#REF!"}},{"$f":"INDEX(FJ153:FJ155,$G$112,0)","v":{"$error":"#REF!"}},{"$f":"INDEX(FK153:FK155,$G$112,0)","v":{"$error":"#REF!"}},{"$f":"INDEX(FL153:FL155,$G$112,0)","v":{"$error":"#REF!"}},{"$f":"INDEX(FM153:FM155,$G$112,0)","v":{"$error":"#REF!"}},{"$f":"INDEX(FN153:FN155,$G$112,0)","v":{"$error":"#REF!"}},{"$f":"INDEX(FO153:FO155,$G$112,0)","v":{"$error":"#REF!"}},{"$f":"INDEX(FP153:FP155,$G$112,0)","v":{"$error":"#REF!"}},{"$f":"INDEX(FQ153:FQ155,$G$112,0)","v":{"$error":"#REF!"}},{"$f":"INDEX(FR153:FR155,$G$112,0)","v":{"$error":"#REF!"}},{"$f":"INDEX(FS153:FS155,$G$112,0)","v":{"$error":"#REF!"}}]
[]
[null,null,"Summary"]
[null,null,"Accounting depreciation & write-offs"]
[null,{"$f":"'Inputs - Tax'!$B$64","v":0},{"$f":"'Inputs - Tax'!$C$64","v":"Long term"},"USD '000",null,null,null,{"$f":"SUM(I160:FS160)","v":0},{"$f":"-I37","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-AO37","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-BU37","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-DA37","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-EG37","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-FM37","v":0},0,0,0,0,0,0]
[null,{"$f":"'Inputs - Tax'!$B$65","v":0},{"$f":"'Inputs - Tax'!$C$65","v":"Short term"},"USD '000",null,null,null,{"$f":"SUM(I161:FS161)","v":0},{"$f":"-I56","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-AO56","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-BU56","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-DA56","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-EG56","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-FM56","v":0},0,0,0,0,0,0]
[null,{"$f":"'Inputs - Tax'!$B$66","v":0},{"$f":"'Inputs - Tax'!$C$66","v":"Financing"},"USD '000",null,null,null,{"$f":"SUM(I162:FS162)","v":0},{"$f":"-I75","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-AO75","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-BU75","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-DA75","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-EG75","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-FM75","v":0},0,0,0,0,0,0]
[null,null,"Total","USD '000",null,null,null,0,{"$f":"SUM(I160:I162)","v":0},{"$f":"SUM(J160:J162)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BV160:BV162)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(EH160:EH162)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Tax depreciation & write-offs"]
[null,{"$f":"'Inputs - Tax'!$B$64","v":0},{"$f":"'Inputs - Tax'!$C$64","v":"Long term"},"USD '000",null,null,null,{"$f":"SUM(I166:FS166)","v":{"$error":"#REF!"}},{"$f":"-I96","v":{"$error":"#REF!"}},{"$f":"-J96","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-BV96","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-EH96","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,{"$f":"'Inputs - Tax'!$B$65","v":0},{"$f":"'Inputs - Tax'!$C$65","v":"Short term"},"USD '000",null,null,null,{"$f":"SUM(I167:FS167)","v":{"$error":"#REF!"}},{"$f":"-I118","v":{"$error":"#REF!"}},{"$f":"-J118","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-BV118","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-EH118","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,{"$f":"'Inputs - Tax'!$B$66","v":0},{"$f":"'Inputs - Tax'!$C$66","v":"Financing"},"USD '000",null,null,null,{"$f":"SUM(I168:FS168)","v":{"$error":"#REF!"}},{"$f":"-I140","v":{"$error":"#REF!"}},{"$f":"-J140","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-BV140","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"-EH140","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,null,"Total","USD '000",null,null,null,{"$f":"SUM(I169:FS169)","v":{"$error":"#REF!"}},{"$f":"SUM(I166:I168)","v":{"$error":"#REF!"}},{"$f":"SUM(J166:J168)","v":{"$error":"#REF!"}},{"$f":"SUM(K166:K168)","v":{"$error":"#REF!"}},{"$f":"SUM(L166:L168)","v":{"$error":"#REF!"}},{"$f":"SUM(M166:M168)","v":{"$error":"#REF!"}},{"$f":"SUM(N166:N168)","v":{"$error":"#REF!"}},{"$f":"SUM(O166:O168)","v":{"$error":"#REF!"}},{"$f":"SUM(P166:P168)","v":{"$error":"#REF!"}},{"$f":"SUM(Q166:Q168)","v":{"$error":"#REF!"}},{"$f":"SUM(R166:R168)","v":{"$error":"#REF!"}},{"$f":"SUM(S166:S168)","v":{"$error":"#REF!"}},{"$f":"SUM(T166:T168)","v":{"$error":"#REF!"}},{"$f":"SUM(U166:U168)","v":{"$error":"#REF!"}},{"$f":"SUM(V166:V168)","v":{"$error":"#REF!"}},{"$f":"SUM(W166:W168)","v":{"$error":"#REF!"}},{"$f":"SUM(X166:X168)","v":{"$error":"#REF!"}},{"$f":"SUM(Y166:Y168)","v":{"$error":"#REF!"}},{"$f":"SUM(Z166:Z168)","v":{"$error":"#REF!"}},{"$f":"SUM(AA166:AA168)","v":{"$error":"#REF!"}},{"$f":"SUM(AB166:AB168)","v":{"$error":"#REF!"}},{"$f":"SUM(AC166:AC168)","v":{"$error":"#REF!"}},{"$f":"SUM(AD166:AD168)","v":{"$error":"#REF!"}},{"$f":"SUM(AE166:AE168)","v":{"$error":"#REF!"}},{"$f":"SUM(AF166:AF168)","v":{"$error":"#REF!"}},{"$f":"SUM(AG166:AG168)","v":{"$error":"#REF!"}},{"$f":"SUM(AH166:AH168)","v":{"$error":"#REF!"}},{"$f":"SUM(AI166:AI168)","v":{"$error":"#REF!"}},{"$f":"SUM(AJ166:AJ168)","v":{"$error":"#REF!"}},{"$f":"SUM(AK166:AK168)","v":{"$error":"#REF!"}},{"$f":"SUM(AL166:AL168)","v":{"$error":"#REF!"}},{"$f":"SUM(AM166:AM168)","v":{"$error":"#REF!"}},{"$f":"SUM(AN166:AN168)","v":{"$error":"#REF!"}},{"$f":"SUM(AO166:AO168)","v":{"$error":"#REF!"}},{"$f":"SUM(AP166:AP168)","v":{"$error":"#REF!"}},{"$f":"SUM(AQ166:AQ168)","v":{"$error":"#REF!"}},{"$f":"SUM(AR166:AR168)","v":{"$error":"#REF!"}},{"$f":"SUM(AS166:AS168)","v":{"$error":"#REF!"}},{"$f":"SUM(AT166:AT168)","v":{"$error":"#REF!"}},{"$f":"SUM(AU166:AU168)","v":{"$error":"#REF!"}},{"$f":"SUM(AV166:AV168)","v":{"$error":"#REF!"}},{"$f":"SUM(AW166:AW168)","v":{"$error":"#REF!"}},{"$f":"SUM(AX166:AX168)","v":{"$error":"#REF!"}},{"$f":"SUM(AY166:AY168)","v":{"$error":"#REF!"}},{"$f":"SUM(AZ166:AZ168)","v":{"$error":"#REF!"}},{"$f":"SUM(BA166:BA168)","v":{"$error":"#REF!"}},{"$f":"SUM(BB166:BB168)","v":{"$error":"#REF!"}},{"$f":"SUM(BC166:BC168)","v":{"$error":"#REF!"}},{"$f":"SUM(BD166:BD168)","v":{"$error":"#REF!"}},{"$f":"SUM(BE166:BE168)","v":{"$error":"#REF!"}},{"$f":"SUM(BF166:BF168)","v":{"$error":"#REF!"}},{"$f":"SUM(BG166:BG168)","v":{"$error":"#REF!"}},{"$f":"SUM(BH166:BH168)","v":{"$error":"#REF!"}},{"$f":"SUM(BI166:BI168)","v":{"$error":"#REF!"}},{"$f":"SUM(BJ166:BJ168)","v":{"$error":"#REF!"}},{"$f":"SUM(BK166:BK168)","v":{"$error":"#REF!"}},{"$f":"SUM(BL166:BL168)","v":{"$error":"#REF!"}},{"$f":"SUM(BM166:BM168)","v":{"$error":"#REF!"}},{"$f":"SUM(BN166:BN168)","v":{"$error":"#REF!"}},{"$f":"SUM(BO166:BO168)","v":{"$error":"#REF!"}},{"$f":"SUM(BP166:BP168)","v":{"$error":"#REF!"}},{"$f":"SUM(BQ166:BQ168)","v":{"$error":"#REF!"}},{"$f":"SUM(BR166:BR168)","v":{"$error":"#REF!"}},{"$f":"SUM(BS166:BS168)","v":{"$error":"#REF!"}},{"$f":"SUM(BT166:BT168)","v":{"$error":"#REF!"}},{"$f":"SUM(BU166:BU168)","v":{"$error":"#REF!"}},{"$f":"SUM(BV166:BV168)","v":{"$error":"#REF!"}},{"$f":"SUM(BW166:BW168)","v":{"$error":"#REF!"}},{"$f":"SUM(BX166:BX168)","v":{"$error":"#REF!"}},{"$f":"SUM(BY166:BY168)","v":{"$error":"#REF!"}},{"$f":"SUM(BZ166:BZ168)","v":{"$error":"#REF!"}},{"$f":"SUM(CA166:CA168)","v":{"$error":"#REF!"}},{"$f":"SUM(CB166:CB168)","v":{"$error":"#REF!"}},{"$f":"SUM(CC166:CC168)","v":{"$error":"#REF!"}},{"$f":"SUM(CD166:CD168)","v":{"$error":"#REF!"}},{"$f":"SUM(CE166:CE168)","v":{"$error":"#REF!"}},{"$f":"SUM(CF166:CF168)","v":{"$error":"#REF!"}},{"$f":"SUM(CG166:CG168)","v":{"$error":"#REF!"}},{"$f":"SUM(CH166:CH168)","v":{"$error":"#REF!"}},{"$f":"SUM(CI166:CI168)","v":{"$error":"#REF!"}},{"$f":"SUM(CJ166:CJ168)","v":{"$error":"#REF!"}},{"$f":"SUM(CK166:CK168)","v":{"$error":"#REF!"}},{"$f":"SUM(CL166:CL168)","v":{"$error":"#REF!"}},{"$f":"SUM(CM166:CM168)","v":{"$error":"#REF!"}},{"$f":"SUM(CN166:CN168)","v":{"$error":"#REF!"}},{"$f":"SUM(CO166:CO168)","v":{"$error":"#REF!"}},{"$f":"SUM(CP166:CP168)","v":{"$error":"#REF!"}},{"$f":"SUM(CQ166:CQ168)","v":{"$error":"#REF!"}},{"$f":"SUM(CR166:CR168)","v":{"$error":"#REF!"}},{"$f":"SUM(CS166:CS168)","v":{"$error":"#REF!"}},{"$f":"SUM(CT166:CT168)","v":{"$error":"#REF!"}},{"$f":"SUM(CU166:CU168)","v":{"$error":"#REF!"}},{"$f":"SUM(CV166:CV168)","v":{"$error":"#REF!"}},{"$f":"SUM(CW166:CW168)","v":{"$error":"#REF!"}},{"$f":"SUM(CX166:CX168)","v":{"$error":"#REF!"}},{"$f":"SUM(CY166:CY168)","v":{"$error":"#REF!"}},{"$f":"SUM(CZ166:CZ168)","v":{"$error":"#REF!"}},{"$f":"SUM(DA166:DA168)","v":{"$error":"#REF!"}},{"$f":"SUM(DB166:DB168)","v":{"$error":"#REF!"}},{"$f":"SUM(DC166:DC168)","v":{"$error":"#REF!"}},{"$f":"SUM(DD166:DD168)","v":{"$error":"#REF!"}},{"$f":"SUM(DE166:DE168)","v":{"$error":"#REF!"}},{"$f":"SUM(DF166:DF168)","v":{"$error":"#REF!"}},{"$f":"SUM(DG166:DG168)","v":{"$error":"#REF!"}},{"$f":"SUM(DH166:DH168)","v":{"$error":"#REF!"}},{"$f":"SUM(DI166:DI168)","v":{"$error":"#REF!"}},{"$f":"SUM(DJ166:DJ168)","v":{"$error":"#REF!"}},{"$f":"SUM(DK166:DK168)","v":{"$error":"#REF!"}},{"$f":"SUM(DL166:DL168)","v":{"$error":"#REF!"}},{"$f":"SUM(DM166:DM168)","v":{"$error":"#REF!"}},{"$f":"SUM(DN166:DN168)","v":{"$error":"#REF!"}},{"$f":"SUM(DO166:DO168)","v":{"$error":"#REF!"}},{"$f":"SUM(DP166:DP168)","v":{"$error":"#REF!"}},{"$f":"SUM(DQ166:DQ168)","v":{"$error":"#REF!"}},{"$f":"SUM(DR166:DR168)","v":{"$error":"#REF!"}},{"$f":"SUM(DS166:DS168)","v":{"$error":"#REF!"}},{"$f":"SUM(DT166:DT168)","v":{"$error":"#REF!"}},{"$f":"SUM(DU166:DU168)","v":{"$error":"#REF!"}},{"$f":"SUM(DV166:DV168)","v":{"$error":"#REF!"}},{"$f":"SUM(DW166:DW168)","v":{"$error":"#REF!"}},{"$f":"SUM(DX166:DX168)","v":{"$error":"#REF!"}},{"$f":"SUM(DY166:DY168)","v":{"$error":"#REF!"}},{"$f":"SUM(DZ166:DZ168)","v":{"$error":"#REF!"}},{"$f":"SUM(EA166:EA168)","v":{"$error":"#REF!"}},{"$f":"SUM(EB166:EB168)","v":{"$error":"#REF!"}},{"$f":"SUM(EC166:EC168)","v":{"$error":"#REF!"}},{"$f":"SUM(ED166:ED168)","v":{"$error":"#REF!"}},{"$f":"SUM(EE166:EE168)","v":{"$error":"#REF!"}},{"$f":"SUM(EF166:EF168)","v":{"$error":"#REF!"}},{"$f":"SUM(EG166:EG168)","v":{"$error":"#REF!"}},{"$f":"SUM(EH166:EH168)","v":{"$error":"#REF!"}},{"$f":"SUM(EI166:EI168)","v":{"$error":"#REF!"}},{"$f":"SUM(EJ166:EJ168)","v":{"$error":"#REF!"}},{"$f":"SUM(EK166:EK168)","v":{"$error":"#REF!"}},{"$f":"SUM(EL166:EL168)","v":{"$error":"#REF!"}},{"$f":"SUM(EM166:EM168)","v":{"$error":"#REF!"}},{"$f":"SUM(EN166:EN168)","v":{"$error":"#REF!"}},{"$f":"SUM(EO166:EO168)","v":{"$error":"#REF!"}},{"$f":"SUM(EP166:EP168)","v":{"$error":"#REF!"}},{"$f":"SUM(EQ166:EQ168)","v":{"$error":"#REF!"}},{"$f":"SUM(ER166:ER168)","v":{"$error":"#REF!"}},{"$f":"SUM(ES166:ES168)","v":{"$error":"#REF!"}},{"$f":"SUM(ET166:ET168)","v":{"$error":"#REF!"}},{"$f":"SUM(EU166:EU168)","v":{"$error":"#REF!"}},{"$f":"SUM(EV166:EV168)","v":{"$error":"#REF!"}},{"$f":"SUM(EW166:EW168)","v":{"$error":"#REF!"}},{"$f":"SUM(EX166:EX168)","v":{"$error":"#REF!"}},{"$f":"SUM(EY166:EY168)","v":{"$error":"#REF!"}},{"$f":"SUM(EZ166:EZ168)","v":{"$error":"#REF!"}},{"$f":"SUM(FA166:FA168)","v":{"$error":"#REF!"}},{"$f":"SUM(FB166:FB168)","v":{"$error":"#REF!"}},{"$f":"SUM(FC166:FC168)","v":{"$error":"#REF!"}},{"$f":"SUM(FD166:FD168)","v":{"$error":"#REF!"}},{"$f":"SUM(FE166:FE168)","v":{"$error":"#REF!"}},{"$f":"SUM(FF166:FF168)","v":{"$error":"#REF!"}},{"$f":"SUM(FG166:FG168)","v":{"$error":"#REF!"}},{"$f":"SUM(FH166:FH168)","v":{"$error":"#REF!"}},{"$f":"SUM(FI166:FI168)","v":{"$error":"#REF!"}},{"$f":"SUM(FJ166:FJ168)","v":{"$error":"#REF!"}},{"$f":"SUM(FK166:FK168)","v":{"$error":"#REF!"}},{"$f":"SUM(FL166:FL168)","v":{"$error":"#REF!"}},{"$f":"SUM(FM166:FM168)","v":{"$error":"#REF!"}},{"$f":"SUM(FN166:FN168)","v":{"$error":"#REF!"}},{"$f":"SUM(FO166:FO168)","v":{"$error":"#REF!"}},{"$f":"SUM(FP166:FP168)","v":{"$error":"#REF!"}},{"$f":"SUM(FQ166:FQ168)","v":{"$error":"#REF!"}},{"$f":"SUM(FR166:FR168)","v":{"$error":"#REF!"}},{"$f":"SUM(FS166:FS168)","v":{"$error":"#REF!"}}]
[]
[null,null,"Net book value"]
[null,{"$f":"'Inputs - Tax'!$B$64","v":0},{"$f":"'Inputs - Tax'!$C$64","v":"Long term"},"USD '000",null,null,null,null,{"$f":"I38","v":0},{"$f":"J38","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BV38","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EH38","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"'Inputs - Tax'!$B$65","v":0},{"$f":"'Inputs - Tax'!$C$65","v":"Short term"},"USD '000",null,null,null,null,{"$f":"I57","v":0},{"$f":"J57","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BV57","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EH57","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"'Inputs - Tax'!$B$66","v":0},{"$f":"'Inputs - Tax'!$C$66","v":"Financing"},"USD '000",null,null,null,null,{"$f":"I76","v":0},{"$f":"J76","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BV76","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EH76","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Total","USD '000",null,null,null,null,{"$f":"SUM(I172:I174)","v":0},{"$f":"SUM(J172:J174)","v":0},{"$f":"SUM(K172:K174)","v":0},{"$f":"SUM(L172:L174)","v":0},{"$f":"SUM(M172:M174)","v":0},{"$f":"SUM(N172:N174)","v":0},{"$f":"SUM(O172:O174)","v":0},{"$f":"SUM(P172:P174)","v":0},{"$f":"SUM(Q172:Q174)","v":0},{"$f":"SUM(R172:R174)","v":0},{"$f":"SUM(S172:S174)","v":0},{"$f":"SUM(T172:T174)","v":0},{"$f":"SUM(U172:U174)","v":0},{"$f":"SUM(V172:V174)","v":0},{"$f":"SUM(W172:W174)","v":0},{"$f":"SUM(X172:X174)","v":0},{"$f":"SUM(Y172:Y174)","v":0},{"$f":"SUM(Z172:Z174)","v":0},{"$f":"SUM(AA172:AA174)","v":0},{"$f":"SUM(AB172:AB174)","v":0},{"$f":"SUM(AC172:AC174)","v":0},{"$f":"SUM(AD172:AD174)","v":0},{"$f":"SUM(AE172:AE174)","v":0},{"$f":"SUM(AF172:AF174)","v":0},{"$f":"SUM(AG172:AG174)","v":0},{"$f":"SUM(AH172:AH174)","v":0},{"$f":"SUM(AI172:AI174)","v":0},{"$f":"SUM(AJ172:AJ174)","v":0},{"$f":"SUM(AK172:AK174)","v":0},{"$f":"SUM(AL172:AL174)","v":0},{"$f":"SUM(AM172:AM174)","v":0},{"$f":"SUM(AN172:AN174)","v":0},{"$f":"SUM(AO172:AO174)","v":0},{"$f":"SUM(AP172:AP174)","v":0},{"$f":"SUM(AQ172:AQ174)","v":0},{"$f":"SUM(AR172:AR174)","v":0},{"$f":"SUM(AS172:AS174)","v":0},{"$f":"SUM(AT172:AT174)","v":0},{"$f":"SUM(AU172:AU174)","v":0},{"$f":"SUM(AV172:AV174)","v":0},{"$f":"SUM(AW172:AW174)","v":0},{"$f":"SUM(AX172:AX174)","v":0},{"$f":"SUM(AY172:AY174)","v":0},{"$f":"SUM(AZ172:AZ174)","v":0},{"$f":"SUM(BA172:BA174)","v":0},{"$f":"SUM(BB172:BB174)","v":0},{"$f":"SUM(BC172:BC174)","v":0},{"$f":"SUM(BD172:BD174)","v":0},{"$f":"SUM(BE172:BE174)","v":0},{"$f":"SUM(BF172:BF174)","v":0},{"$f":"SUM(BG172:BG174)","v":0},{"$f":"SUM(BH172:BH174)","v":0},{"$f":"SUM(BI172:BI174)","v":0},{"$f":"SUM(BJ172:BJ174)","v":0},{"$f":"SUM(BK172:BK174)","v":0},{"$f":"SUM(BL172:BL174)","v":0},{"$f":"SUM(BM172:BM174)","v":0},{"$f":"SUM(BN172:BN174)","v":0},{"$f":"SUM(BO172:BO174)","v":0},{"$f":"SUM(BP172:BP174)","v":0},{"$f":"SUM(BQ172:BQ174)","v":0},{"$f":"SUM(BR172:BR174)","v":0},{"$f":"SUM(BS172:BS174)","v":0},{"$f":"SUM(BT172:BT174)","v":0},{"$f":"SUM(BU172:BU174)","v":0},{"$f":"SUM(BV172:BV174)","v":0},{"$f":"SUM(BW172:BW174)","v":0},{"$f":"SUM(BX172:BX174)","v":0},{"$f":"SUM(BY172:BY174)","v":0},{"$f":"SUM(BZ172:BZ174)","v":0},{"$f":"SUM(CA172:CA174)","v":0},{"$f":"SUM(CB172:CB174)","v":0},{"$f":"SUM(CC172:CC174)","v":0},{"$f":"SUM(CD172:CD174)","v":0},{"$f":"SUM(CE172:CE174)","v":0},{"$f":"SUM(CF172:CF174)","v":0},{"$f":"SUM(CG172:CG174)","v":0},{"$f":"SUM(CH172:CH174)","v":0},{"$f":"SUM(CI172:CI174)","v":0},{"$f":"SUM(CJ172:CJ174)","v":0},{"$f":"SUM(CK172:CK174)","v":0},{"$f":"SUM(CL172:CL174)","v":0},{"$f":"SUM(CM172:CM174)","v":0},{"$f":"SUM(CN172:CN174)","v":0},{"$f":"SUM(CO172:CO174)","v":0},{"$f":"SUM(CP172:CP174)","v":0},{"$f":"SUM(CQ172:CQ174)","v":0},{"$f":"SUM(CR172:CR174)","v":0},{"$f":"SUM(CS172:CS174)","v":0},{"$f":"SUM(CT172:CT174)","v":0},{"$f":"SUM(CU172:CU174)","v":0},{"$f":"SUM(CV172:CV174)","v":0},{"$f":"SUM(CW172:CW174)","v":0},{"$f":"SUM(CX172:CX174)","v":0},{"$f":"SUM(CY172:CY174)","v":0},{"$f":"SUM(CZ172:CZ174)","v":0},{"$f":"SUM(DA172:DA174)","v":0},{"$f":"SUM(DB172:DB174)","v":0},{"$f":"SUM(DC172:DC174)","v":0},{"$f":"SUM(DD172:DD174)","v":0},{"$f":"SUM(DE172:DE174)","v":0},{"$f":"SUM(DF172:DF174)","v":0},{"$f":"SUM(DG172:DG174)","v":0},{"$f":"SUM(DH172:DH174)","v":0},{"$f":"SUM(DI172:DI174)","v":0},{"$f":"SUM(DJ172:DJ174)","v":0},{"$f":"SUM(DK172:DK174)","v":0},{"$f":"SUM(DL172:DL174)","v":0},{"$f":"SUM(DM172:DM174)","v":0},{"$f":"SUM(DN172:DN174)","v":0},{"$f":"SUM(DO172:DO174)","v":0},{"$f":"SUM(DP172:DP174)","v":0},{"$f":"SUM(DQ172:DQ174)","v":0},{"$f":"SUM(DR172:DR174)","v":0},{"$f":"SUM(DS172:DS174)","v":0},{"$f":"SUM(DT172:DT174)","v":0},{"$f":"SUM(DU172:DU174)","v":0},{"$f":"SUM(DV172:DV174)","v":0},{"$f":"SUM(DW172:DW174)","v":0},{"$f":"SUM(DX172:DX174)","v":0},{"$f":"SUM(DY172:DY174)","v":0},{"$f":"SUM(DZ172:DZ174)","v":0},{"$f":"SUM(EA172:EA174)","v":0},{"$f":"SUM(EB172:EB174)","v":0},{"$f":"SUM(EC172:EC174)","v":0},{"$f":"SUM(ED172:ED174)","v":0},{"$f":"SUM(EE172:EE174)","v":0},{"$f":"SUM(EF172:EF174)","v":0},{"$f":"SUM(EG172:EG174)","v":0},{"$f":"SUM(EH172:EH174)","v":0},{"$f":"SUM(EI172:EI174)","v":0},{"$f":"SUM(EJ172:EJ174)","v":0},{"$f":"SUM(EK172:EK174)","v":0},{"$f":"SUM(EL172:EL174)","v":0},{"$f":"SUM(EM172:EM174)","v":0},{"$f":"SUM(EN172:EN174)","v":0},{"$f":"SUM(EO172:EO174)","v":0},{"$f":"SUM(EP172:EP174)","v":0},{"$f":"SUM(EQ172:EQ174)","v":0},{"$f":"SUM(ER172:ER174)","v":0},{"$f":"SUM(ES172:ES174)","v":0},{"$f":"SUM(ET172:ET174)","v":0},{"$f":"SUM(EU172:EU174)","v":0},{"$f":"SUM(EV172:EV174)","v":0},{"$f":"SUM(EW172:EW174)","v":0},{"$f":"SUM(EX172:EX174)","v":0},{"$f":"SUM(EY172:EY174)","v":0},{"$f":"SUM(EZ172:EZ174)","v":0},{"$f":"SUM(FA172:FA174)","v":0},{"$f":"SUM(FB172:FB174)","v":0},{"$f":"SUM(FC172:FC174)","v":0},{"$f":"SUM(FD172:FD174)","v":0},{"$f":"SUM(FE172:FE174)","v":0},{"$f":"SUM(FF172:FF174)","v":0},{"$f":"SUM(FG172:FG174)","v":0},{"$f":"SUM(FH172:FH174)","v":0},{"$f":"SUM(FI172:FI174)","v":0},{"$f":"SUM(FJ172:FJ174)","v":0},{"$f":"SUM(FK172:FK174)","v":0},{"$f":"SUM(FL172:FL174)","v":0},{"$f":"SUM(FM172:FM174)","v":0},{"$f":"SUM(FN172:FN174)","v":0},{"$f":"SUM(FO172:FO174)","v":0},{"$f":"SUM(FP172:FP174)","v":0},{"$f":"SUM(FQ172:FQ174)","v":0},{"$f":"SUM(FR172:FR174)","v":0},{"$f":"SUM(FS172:FS174)","v":0}]

{"sheet":"Waterfall","index":19,"n_rows":72,"n_cols":175,"rows_kept":72,"cut":false,"hidden":true,"merged":[]}
["WATERFALL"]
[null,null,"Start of Period",null,null,null,null,null,{"$f":"Timing!K2","v":"2020-01-01"},{"$f":"Timing!L2","v":"2020-04-01"},{"$f":"Timing!M2","v":"2020-07-01"},{"$f":"Timing!N2","v":"2020-10-01"},{"$f":"Timing!O2","v":"2021-01-01"},{"$f":"Timing!P2","v":"2021-04-01"},{"$f":"Timing!Q2","v":"2021-07-01"},{"$f":"Timing!R2","v":"2021-10-01"},{"$f":"Timing!S2","v":"2022-01-01"},{"$f":"Timing!T2","v":"2022-04-01"},{"$f":"Timing!U2","v":"2022-07-01"},{"$f":"Timing!V2","v":"2022-10-01"},{"$f":"Timing!W2","v":"2023-01-01"},{"$f":"Timing!X2","v":"2023-04-01"},{"$f":"Timing!Y2","v":"2023-07-01"},{"$f":"Timing!Z2","v":"2023-10-01"},{"$f":"Timing!AA2","v":"2024-01-01"},{"$f":"Timing!AB2","v":"2024-04-01"},{"$f":"Timing!AC2","v":"2024-07-01"},{"$f":"Timing!AD2","v":"2024-10-01"},{"$f":"Timing!AE2","v":"2025-01-01"},{"$f":"Timing!AF2","v":"2025-04-01"},{"$f":"Timing!AG2","v":"2025-07-01"},{"$f":"Timing!AH2","v":"2025-10-01"},{"$f":"Timing!AI2","v":"2026-01-01"},{"$f":"Timing!AJ2","v":"2026-04-01"},{"$f":"Timing!AK2","v":"2026-07-01"},{"$f":"Timing!AL2","v":"2026-10-01"},{"$f":"Timing!AM2","v":"2027-01-01"},{"$f":"Timing!AN2","v":"2027-04-01"},{"$f":"Timing!AO2","v":"2027-07-01"},{"$f":"Timing!AP2","v":"2027-10-01"},{"$f":"Timing!AQ2","v":"2028-01-01"},{"$f":"Timing!AR2","v":"2028-04-01"},{"$f":"Timing!AS2","v":"2028-07-01"},{"$f":"Timing!AT2","v":"2028-10-01"},{"$f":"Timing!AU2","v":"2029-01-01"},{"$f":"Timing!AV2","v":"2029-04-01"},{"$f":"Timing!AW2","v":"2029-07-01"},{"$f":"Timing!AX2","v":"2029-10-01"},{"$f":"Timing!AY2","v":"2030-01-01"},{"$f":"Timing!AZ2","v":"2030-04-01"},{"$f":"Timing!BA2","v":"2030-07-01"},{"$f":"Timing!BB2","v":"2030-10-01"},{"$f":"Timing!BC2","v":"2031-01-01"},{"$f":"Timing!BD2","v":"2031-04-01"},{"$f":"Timing!BE2","v":"2031-07-01"},{"$f":"Timing!BF2","v":"2031-10-01"},{"$f":"Timing!BG2","v":"2032-01-01"},{"$f":"Timing!BH2","v":"2032-04-01"},{"$f":"Timing!BI2","v":"2032-07-01"},{"$f":"Timing!BJ2","v":"2032-10-01"},{"$f":"Timing!BK2","v":"2033-01-01"},{"$f":"Timing!BL2","v":"2033-04-01"},{"$f":"Timing!BM2","v":"2033-07-01"},{"$f":"Timing!BN2","v":"2033-10-01"},{"$f":"Timing!BO2","v":"2034-01-01"},{"$f":"Timing!BP2","v":"2034-04-01"},{"$f":"Timing!BQ2","v":"2034-07-01"},{"$f":"Timing!BR2","v":"2034-10-01"},{"$f":"Timing!BS2","v":"2035-01-01"},{"$f":"Timing!BT2","v":"2035-04-01"},{"$f":"Timing!BU2","v":"2035-07-01"},{"$f":"Timing!BV2","v":"2035-10-01"},{"$f":"Timing!BW2","v":"2036-01-01"},{"$f":"Timing!BX2","v":"2036-04-01"},{"$f":"Timing!BY2","v":"2036-07-01"},{"$f":"Timing!BZ2","v":"2036-10-01"},{"$f":"Timing!CA2","v":"2037-01-01"},{"$f":"Timing!CB2","v":"2037-04-01"},{"$f":"Timing!CC2","v":"2037-07-01"},{"$f":"Timing!CD2","v":"2037-10-01"},{"$f":"Timing!CE2","v":"2038-01-01"},{"$f":"Timing!CF2","v":"2038-04-01"},{"$f":"Timing!CG2","v":"2038-07-01"},{"$f":"Timing!CH2","v":"2038-10-01"},{"$f":"Timing!CI2","v":"2039-01-01"},{"$f":"Timing!CJ2","v":"2039-04-01"},{"$f":"Timing!CK2","v":"2039-07-01"},{"$f":"Timing!CL2","v":"2039-10-01"},{"$f":"Timing!CM2","v":"2040-01-01"},{"$f":"Timing!CN2","v":"2040-04-01"},{"$f":"Timing!CO2","v":"2040-07-01"},{"$f":"Timing!CP2","v":"2040-10-01"},{"$f":"Timing!CQ2","v":"2041-01-01"},{"$f":"Timing!CR2","v":"2041-04-01"},{"$f":"Timing!CS2","v":"2041-07-01"},{"$f":"Timing!CT2","v":"2041-10-01"},{"$f":"Timing!CU2","v":"2042-01-01"},{"$f":"Timing!CV2","v":"2042-04-01"},{"$f":"Timing!CW2","v":"2042-07-01"},{"$f":"Timing!CX2","v":"2042-10-01"},{"$f":"Timing!CY2","v":"2043-01-01"},{"$f":"Timing!CZ2","v":"2043-04-01"},{"$f":"Timing!DA2","v":"2043-07-01"},{"$f":"Timing!DB2","v":"2043-10-01"},{"$f":"Timing!DC2","v":"2044-01-01"},{"$f":"Timing!DD2","v":"2044-04-01"},{"$f":"Timing!DE2","v":"2044-07-01"},{"$f":"Timing!DF2","v":"2044-10-01"},{"$f":"Timing!DG2","v":"2045-01-01"},{"$f":"Timing!DH2","v":"2045-04-01"},{"$f":"Timing!DI2","v":"2045-07-01"},{"$f":"Timing!DJ2","v":"2045-10-01"},{"$f":"Timing!DK2","v":"2046-01-01"},{"$f":"Timing!DL2","v":"2046-04-01"},{"$f":"Timing!DM2","v":"2046-07-01"},{"$f":"Timing!DN2","v":"2046-10-01"},{"$f":"Timing!DO2","v":"2047-01-01"},{"$f":"Timing!DP2","v":"2047-04-01"},{"$f":"Timing!DQ2","v":"2047-07-01"},{"$f":"Timing!DR2","v":"2047-10-01"},{"$f":"Timing!DS2","v":"2048-01-01"},{"$f":"Timing!DT2","v":"2048-04-01"},{"$f":"Timing!DU2","v":"2048-07-01"},{"$f":"Timing!DV2","v":"2048-10-01"},{"$f":"Timing!DW2","v":"2049-01-01"},{"$f":"Timing!DX2","v":"2049-04-01"},{"$f":"Timing!DY2","v":"2049-07-01"},{"$f":"Timing!DZ2","v":"2049-10-01"},{"$f":"Timing!EA2","v":"2050-01-01"},{"$f":"Timing!EB2","v":"2050-04-01"},{"$f":"Timing!EC2","v":"2050-07-01"},{"$f":"Timing!ED2","v":"2050-10-01"},{"$f":"Timing!EE2","v":"2051-01-01"},{"$f":"Timing!EF2","v":"2051-04-01"},{"$f":"Timing!EG2","v":"2051-07-01"},{"$f":"Timing!EH2","v":"2051-10-01"},{"$f":"Timing!EI2","v":"2052-01-01"},{"$f":"Timing!EJ2","v":"2052-04-01"},{"$f":"Timing!EK2","v":"2052-07-01"},{"$f":"Timing!EL2","v":"2052-10-01"},{"$f":"Timing!EM2","v":"2053-01-01"},{"$f":"Timing!EN2","v":"2053-04-01"},{"$f":"Timing!EO2","v":"2053-07-01"},{"$f":"Timing!EP2","v":"2053-10-01"},{"$f":"Timing!EQ2","v":"2054-01-01"},{"$f":"Timing!ER2","v":"2054-04-01"},{"$f":"Timing!ES2","v":"2054-07-01"},{"$f":"Timing!ET2","v":"2054-10-01"},{"$f":"Timing!EU2","v":"2055-01-01"},{"$f":"Timing!EV2","v":"2055-04-01"},{"$f":"Timing!EW2","v":"2055-07-01"},{"$f":"Timing!EX2","v":"2055-10-01"},{"$f":"Timing!EY2","v":"2056-01-01"},{"$f":"Timing!EZ2","v":"2056-04-01"},{"$f":"Timing!FA2","v":"2056-07-01"},{"$f":"Timing!FB2","v":"2056-10-01"},{"$f":"Timing!FC2","v":"2057-01-01"},{"$f":"Timing!FD2","v":"2057-04-01"},{"$f":"Timing!FE2","v":"2057-07-01"},{"$f":"Timing!FF2","v":"2057-10-01"},{"$f":"Timing!FG2","v":"2058-01-01"},{"$f":"Timing!FH2","v":"2058-04-01"},{"$f":"Timing!FI2","v":"2058-07-01"},{"$f":"Timing!FJ2","v":"2058-10-01"},{"$f":"Timing!FK2","v":"2059-01-01"},{"$f":"Timing!FL2","v":"2059-04-01"},{"$f":"Timing!FM2","v":"2059-07-01"},{"$f":"Timing!FN2","v":"2059-10-01"},{"$f":"Timing!FO2","v":"2060-01-01"},{"$f":"Timing!FP2","v":"2060-04-01"},{"$f":"Timing!FQ2","v":"2060-07-01"},{"$f":"Timing!FR2","v":"2060-10-01"},{"$f":"Timing!FS2","v":"2061-01-01"},{"$f":"Timing!FT2","v":"2061-04-01"},{"$f":"Timing!FU2","v":"2061-07-01"}]
[null,null,"End of Period",null,"Start","End",null,null,{"$f":"Timing!K3","v":"2020-03-31"},{"$f":"Timing!L3","v":"2020-06-30"},{"$f":"Timing!M3","v":"2020-09-30"},{"$f":"Timing!N3","v":"2020-12-31"},{"$f":"Timing!O3","v":"2021-03-31"},{"$f":"Timing!P3","v":"2021-06-30"},{"$f":"Timing!Q3","v":"2021-09-30"},{"$f":"Timing!R3","v":"2021-12-31"},{"$f":"Timing!S3","v":"2022-03-31"},{"$f":"Timing!T3","v":"2022-06-30"},{"$f":"Timing!U3","v":"2022-09-30"},{"$f":"Timing!V3","v":"2022-12-31"},{"$f":"Timing!W3","v":"2023-03-31"},{"$f":"Timing!X3","v":"2023-06-30"},{"$f":"Timing!Y3","v":"2023-09-30"},{"$f":"Timing!Z3","v":"2023-12-31"},{"$f":"Timing!AA3","v":"2024-03-31"},{"$f":"Timing!AB3","v":"2024-06-30"},{"$f":"Timing!AC3","v":"2024-09-30"},{"$f":"Timing!AD3","v":"2024-12-31"},{"$f":"Timing!AE3","v":"2025-03-31"},{"$f":"Timing!AF3","v":"2025-06-30"},{"$f":"Timing!AG3","v":"2025-09-30"},{"$f":"Timing!AH3","v":"2025-12-31"},{"$f":"Timing!AI3","v":"2026-03-31"},{"$f":"Timing!AJ3","v":"2026-06-30"},{"$f":"Timing!AK3","v":"2026-09-30"},{"$f":"Timing!AL3","v":"2026-12-31"},{"$f":"Timing!AM3","v":"2027-03-31"},{"$f":"Timing!AN3","v":"2027-06-30"},{"$f":"Timing!AO3","v":"2027-09-30"},{"$f":"Timing!AP3","v":"2027-12-31"},{"$f":"Timing!AQ3","v":"2028-03-31"},{"$f":"Timing!AR3","v":"2028-06-30"},{"$f":"Timing!AS3","v":"2028-09-30"},{"$f":"Timing!AT3","v":"2028-12-31"},{"$f":"Timing!AU3","v":"2029-03-31"},{"$f":"Timing!AV3","v":"2029-06-30"},{"$f":"Timing!AW3","v":"2029-09-30"},{"$f":"Timing!AX3","v":"2029-12-31"},{"$f":"Timing!AY3","v":"2030-03-31"},{"$f":"Timing!AZ3","v":"2030-06-30"},{"$f":"Timing!BA3","v":"2030-09-30"},{"$f":"Timing!BB3","v":"2030-12-31"},{"$f":"Timing!BC3","v":"2031-03-31"},{"$f":"Timing!BD3","v":"2031-06-30"},{"$f":"Timing!BE3","v":"2031-09-30"},{"$f":"Timing!BF3","v":"2031-12-31"},{"$f":"Timing!BG3","v":"2032-03-31"},{"$f":"Timing!BH3","v":"2032-06-30"},{"$f":"Timing!BI3","v":"2032-09-30"},{"$f":"Timing!BJ3","v":"2032-12-31"},{"$f":"Timing!BK3","v":"2033-03-31"},{"$f":"Timing!BL3","v":"2033-06-30"},{"$f":"Timing!BM3","v":"2033-09-30"},{"$f":"Timing!BN3","v":"2033-12-31"},{"$f":"Timing!BO3","v":"2034-03-31"},{"$f":"Timing!BP3","v":"2034-06-30"},{"$f":"Timing!BQ3","v":"2034-09-30"},{"$f":"Timing!BR3","v":"2034-12-31"},{"$f":"Timing!BS3","v":"2035-03-31"},{"$f":"Timing!BT3","v":"2035-06-30"},{"$f":"Timing!BU3","v":"2035-09-30"},{"$f":"Timing!BV3","v":"2035-12-31"},{"$f":"Timing!BW3","v":"2036-03-31"},{"$f":"Timing!BX3","v":"2036-06-30"},{"$f":"Timing!BY3","v":"2036-09-30"},{"$f":"Timing!BZ3","v":"2036-12-31"},{"$f":"Timing!CA3","v":"2037-03-31"},{"$f":"Timing!CB3","v":"2037-06-30"},{"$f":"Timing!CC3","v":"2037-09-30"},{"$f":"Timing!CD3","v":"2037-12-31"},{"$f":"Timing!CE3","v":"2038-03-31"},{"$f":"Timing!CF3","v":"2038-06-30"},{"$f":"Timing!CG3","v":"2038-09-30"},{"$f":"Timing!CH3","v":"2038-12-31"},{"$f":"Timing!CI3","v":"2039-03-31"},{"$f":"Timing!CJ3","v":"2039-06-30"},{"$f":"Timing!CK3","v":"2039-09-30"},{"$f":"Timing!CL3","v":"2039-12-31"},{"$f":"Timing!CM3","v":"2040-03-31"},{"$f":"Timing!CN3","v":"2040-06-30"},{"$f":"Timing!CO3","v":"2040-09-30"},{"$f":"Timing!CP3","v":"2040-12-31"},{"$f":"Timing!CQ3","v":"2041-03-31"},{"$f":"Timing!CR3","v":"2041-06-30"},{"$f":"Timing!CS3","v":"2041-09-30"},{"$f":"Timing!CT3","v":"2041-12-31"},{"$f":"Timing!CU3","v":"2042-03-31"},{"$f":"Timing!CV3","v":"2042-06-30"},{"$f":"Timing!CW3","v":"2042-09-30"},{"$f":"Timing!CX3","v":"2042-12-31"},{"$f":"Timing!CY3","v":"2043-03-31"},{"$f":"Timing!CZ3","v":"2043-06-30"},{"$f":"Timing!DA3","v":"2043-09-30"},{"$f":"Timing!DB3","v":"2043-12-31"},{"$f":"Timing!DC3","v":"2044-03-31"},{"$f":"Timing!DD3","v":"2044-06-30"},{"$f":"Timing!DE3","v":"2044-09-30"},{"$f":"Timing!DF3","v":"2044-12-31"},{"$f":"Timing!DG3","v":"2045-03-31"},{"$f":"Timing!DH3","v":"2045-06-30"},{"$f":"Timing!DI3","v":"2045-09-30"},{"$f":"Timing!DJ3","v":"2045-12-31"},{"$f":"Timing!DK3","v":"2046-03-31"},{"$f":"Timing!DL3","v":"2046-06-30"},{"$f":"Timing!DM3","v":"2046-09-30"},{"$f":"Timing!DN3","v":"2046-12-31"},{"$f":"Timing!DO3","v":"2047-03-31"},{"$f":"Timing!DP3","v":"2047-06-30"},{"$f":"Timing!DQ3","v":"2047-09-30"},{"$f":"Timing!DR3","v":"2047-12-31"},{"$f":"Timing!DS3","v":"2048-03-31"},{"$f":"Timing!DT3","v":"2048-06-30"},{"$f":"Timing!DU3","v":"2048-09-30"},{"$f":"Timing!DV3","v":"2048-12-31"},{"$f":"Timing!DW3","v":"2049-03-31"},{"$f":"Timing!DX3","v":"2049-06-30"},{"$f":"Timing!DY3","v":"2049-09-30"},{"$f":"Timing!DZ3","v":"2049-12-31"},{"$f":"Timing!EA3","v":"2050-03-31"},{"$f":"Timing!EB3","v":"2050-06-30"},{"$f":"Timing!EC3","v":"2050-09-30"},{"$f":"Timing!ED3","v":"2050-12-31"},{"$f":"Timing!EE3","v":"2051-03-31"},{"$f":"Timing!EF3","v":"2051-06-30"},{"$f":"Timing!EG3","v":"2051-09-30"},{"$f":"Timing!EH3","v":"2051-12-31"},{"$f":"Timing!EI3","v":"2052-03-31"},{"$f":"Timing!EJ3","v":"2052-06-30"},{"$f":"Timing!EK3","v":"2052-09-30"},{"$f":"Timing!EL3","v":"2052-12-31"},{"$f":"Timing!EM3","v":"2053-03-31"},{"$f":"Timing!EN3","v":"2053-06-30"},{"$f":"Timing!EO3","v":"2053-09-30"},{"$f":"Timing!EP3","v":"2053-12-31"},{"$f":"Timing!EQ3","v":"2054-03-31"},{"$f":"Timing!ER3","v":"2054-06-30"},{"$f":"Timing!ES3","v":"2054-09-30"},{"$f":"Timing!ET3","v":"2054-12-31"},{"$f":"Timing!EU3","v":"2055-03-31"},{"$f":"Timing!EV3","v":"2055-06-30"},{"$f":"Timing!EW3","v":"2055-09-30"},{"$f":"Timing!EX3","v":"2055-12-31"},{"$f":"Timing!EY3","v":"2056-03-31"},{"$f":"Timing!EZ3","v":"2056-06-30"},{"$f":"Timing!FA3","v":"2056-09-30"},{"$f":"Timing!FB3","v":"2056-12-31"},{"$f":"Timing!FC3","v":"2057-03-31"},{"$f":"Timing!FD3","v":"2057-06-30"},{"$f":"Timing!FE3","v":"2057-09-30"},{"$f":"Timing!FF3","v":"2057-12-31"},{"$f":"Timing!FG3","v":"2058-03-31"},{"$f":"Timing!FH3","v":"2058-06-30"},{"$f":"Timing!FI3","v":"2058-09-30"},{"$f":"Timing!FJ3","v":"2058-12-31"},{"$f":"Timing!FK3","v":"2059-03-31"},{"$f":"Timing!FL3","v":"2059-06-30"},{"$f":"Timing!FM3","v":"2059-09-30"},{"$f":"Timing!FN3","v":"2059-12-31"},{"$f":"Timing!FO3","v":"2060-03-31"},{"$f":"Timing!FP3","v":"2060-06-30"},{"$f":"Timing!FQ3","v":"2060-09-30"},{"$f":"Timing!FR3","v":"2060-12-31"},{"$f":"Timing!FS3","v":"2061-03-31"},{"$f":"Timing!FT3","v":"2061-06-30"},{"$f":"Timing!FU3","v":"2061-09-30"}]
[null,null,"Development Phase",null,{"$f":"Timing!F4","v":"2020-01-01"},{"$f":"Timing!G4","v":"2020-12-31"},null,null,{"$f":"IF(AND(I$2>=$E4,I$2<=$F4),1,0)","v":1},1,1,1,0,0,0,0,0,0,{"$f":"IF(AND(S$2>=$E4,S$2<=$F4),1,0)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(AC$2>=$E4,AC$2<=$F4),1,0)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(AM$2>=$E4,AM$2<=$F4),1,0)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(AW$2>=$E4,AW$2<=$F4),1,0)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(BG$2>=$E4,BG$2<=$F4),1,0)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(BQ$2>=$E4,BQ$2<=$F4),1,0)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(CA$2>=$E4,CA$2<=$F4),1,0)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(CK$2>=$E4,CK$2<=$F4),1,0)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(CU$2>=$E4,CU$2<=$F4),1,0)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(DE$2>=$E4,DE$2<=$F4),1,0)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(DO$2>=$E4,DO$2<=$F4),1,0)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(DY$2>=$E4,DY$2<=$F4),1,0)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(EI$2>=$E4,EI$2<=$F4),1,0)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(ES$2>=$E4,ES$2<=$F4),1,0)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(FC$2>=$E4,FC$2<=$F4),1,0)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(FM$2>=$E4,FM$2<=$F4),1,0)","v":0},0,0,0,0,0,0]
[null,null,"Construction Phase",null,{"$f":"Timing!F5","v":"2021-01-01"},{"$f":"Timing!G5","v":"2021-12-31"},null,null,0,0,0,0,1,1,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Operation Phase",null,{"$f":"Timing!F6","v":"2022-01-01"},{"$f":"Timing!G6","v":"2056-12-31"},null,null,0,0,0,0,0,0,0,0,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[null,"Calendar year",null,null,null,null,null,null,{"$f":"YEAR(I3)","v":2020},2020,2020,2020,2021,2021,2021,2021,2022,2022,2022,2022,2023,2023,2023,2023,2024,2024,2024,2024,2025,2025,2025,2025,2026,2026,2026,2026,2027,2027,2027,2027,2028,2028,2028,2028,2029,2029,2029,2029,2030,2030,2030,2030,2031,2031,2031,2031,2032,2032,2032,2032,2033,2033,2033,2033,2034,2034,2034,2034,2035,2035,2035,2035,{"$f":"YEAR(BU3)","v":2036},2036,2036,2036,2037,2037,2037,2037,2038,2038,2038,2038,2039,2039,2039,2039,2040,2040,2040,2040,2041,2041,2041,2041,2042,2042,2042,2042,2043,2043,2043,2043,2044,2044,2044,2044,2045,2045,2045,2045,2046,2046,2046,2046,2047,2047,2047,2047,2048,2048,2048,2048,2049,2049,2049,2049,2050,2050,2050,2050,2051,2051,2051,2051,{"$f":"YEAR(EG3)","v":2052},2052,2052,2052,2053,2053,2053,2053,2054,2054,2054,2054,2055,2055,2055,2055,2056,2056,2056,2056,2057,2057,2057,2057,2058,2058,2058,2058,2059,2059,2059,2059,2060,2060,2060,2060,2061,2061,2061]
[null,"Days in Quarter",null,null,null,null,null,null,{"$f":"I3-I2+1","v":91},91,92,92,90,91,92,92,90,91,92,92,90,91,92,92,91,91,92,92,90,91,92,92,90,91,92,92,90,91,92,92,91,91,92,92,90,91,92,92,90,91,92,92,90,91,92,92,91,91,92,92,90,91,92,92,90,91,92,92,90,91,92,92,{"$f":"BU3-BU2+1","v":91},91,92,92,90,91,92,92,90,91,92,92,90,91,92,92,91,91,92,92,90,91,92,92,90,91,92,92,90,91,92,92,91,91,92,92,90,91,92,92,90,91,92,92,90,91,92,92,91,91,92,92,90,91,92,92,90,91,92,92,90,91,92,92,{"$f":"EG3-EG2+1","v":91},91,92,92,90,91,92,92,90,91,92,92,90,91,92,92,91,91,92,92,90,91,92,92,90,91,92,92,90,91,92,92,91,91,92,92,90,91,92]
[null,"Construction Quarter",null,null,null,null,null,null,{"$f":"(H11+1)*I5","v":0},0,0,0,1,2,3,4,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(BT11+1)*BU5","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(EF11+1)*EG5","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Operations Quarter",null,null,null,null,null,null,0,0,0,0,0,0,0,0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,50,51,52,53,54,55,56,57,58,59,60,61,62,63,64,65,66,67,68,69,70,71,72,73,74,75,76,77,78,79,80,81,82,83,84,85,86,87,88,89,90,91,92,93,94,95,96,97,98,99,100,101,102,103,104,105,106,107,108,109,110,111,112,113,114,115,116,117,118,119,120,121,122,123,124,125,126,127,128,129,130,131,132,133,134,135,136,137,138,139,140,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Operations Year",null,null,null,null,null,null,{"$f":"ROUNDUP(I12/4,0)","v":0},{"$f":"ROUNDUP(J12/4,0)","v":0},0,0,0,0,0,0,1,1,1,1,2,2,2,2,3,3,3,3,4,4,4,4,5,5,5,5,6,6,6,6,7,7,7,7,8,8,8,8,9,9,9,9,10,10,10,10,11,11,11,11,12,12,12,12,13,13,13,13,14,14,14,14,15,{"$f":"ROUNDUP(BV12/4,0)","v":15},15,15,16,16,16,16,17,17,17,17,18,18,18,18,19,19,19,19,20,20,20,20,21,21,21,21,22,22,22,22,23,23,23,23,24,24,24,24,25,25,25,25,26,26,26,26,27,27,27,27,28,28,28,28,29,29,29,29,30,30,30,30,31,{"$f":"ROUNDUP(EH12/4,0)","v":31},31,31,32,32,32,32,33,33,33,33,34,34,34,34,35,35,35,35,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Escalation Counter",null,null,null,null,null,null,{"$f":"IF(I13=0,0,I13-1)","v":0},0,0,0,0,0,0,0,0,0,0,0,1,1,1,1,2,2,2,2,3,3,3,3,4,4,4,4,5,5,5,5,6,6,6,6,7,7,7,7,8,8,8,8,9,9,9,9,10,10,10,10,11,11,11,11,12,12,12,12,13,13,13,13,{"$f":"IF(BU13=0,0,BU13-1)","v":14},14,14,14,15,15,15,15,16,16,16,16,17,17,17,17,18,18,18,18,19,19,19,19,20,20,20,20,21,21,21,21,22,22,22,22,23,23,23,23,24,24,24,24,25,25,25,25,26,26,26,26,27,27,27,27,28,28,28,28,29,29,29,29,{"$f":"IF(EG13=0,0,EG13-1)","v":30},30,30,30,31,31,31,31,32,32,32,32,33,33,33,33,34,34,34,34,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[null,null,"Cash flow waterfall (USD '000)"]
[null,null,"Revenue"]
[null,null,"PPA 1 revenue",null,null,null,null,{"$f":"SUM(I19:FS19)","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!I72","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!J72","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!K72","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!L72","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!M72","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!N72","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!O72","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!P72","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!Q72","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!R72","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!S72","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!T72","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!U72","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!V72","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!W72","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!X72","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!Y72","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!Z72","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!AA72","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!AB72","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!AC72","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!AD72","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!AE72","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!AF72","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!AG72","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!AH72","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!AI72","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!AJ72","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!AK72","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!AL72","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!AM72","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!AN72","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!AO72","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!AP72","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!AQ72","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!AR72","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!AS72","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!AT72","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!AU72","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!AV72","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!AW72","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!AX72","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!AY72","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!AZ72","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!BA72","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!BB72","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!BC72","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!BD72","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!BE72","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!BF72","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!BG72","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!BH72","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!BI72","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!BJ72","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!BK72","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!BL72","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!BM72","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!BN72","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!BO72","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!BP72","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!BQ72","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!BR72","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!BS72","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!BT72","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!BU72","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!BV72","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!BW72","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!BX72","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!BY72","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!BZ72","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!CA72","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!CB72","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!CC72","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!CD72","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!CE72","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!CF72","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!CG72","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!CH72","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!CI72","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!CJ72","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!CK72","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!CL72","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!CM72","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!CN72","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!CO72","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!CP72","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!CQ72","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!CR72","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!CS72","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!CT72","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!CU72","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!CV72","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!CW72","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!CX72","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!CY72","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!CZ72","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!DA72","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!DB72","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!DC72","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!DD72","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!DE72","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!DF72","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!DG72","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!DH72","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!DI72","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!DJ72","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!DK72","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!DL72","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!DM72","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!DN72","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!DO72","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!DP72","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!DQ72","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!DR72","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!DS72","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!DT72","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!DU72","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!DV72","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!DW72","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!DX72","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!DY72","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!DZ72","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!EA72","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!EB72","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!EC72","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!ED72","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!EE72","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!EF72","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!EG72","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!EH72","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!EI72","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!EJ72","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!EK72","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!EL72","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!EM72","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!EN72","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!EO72","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!EP72","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!EQ72","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!ER72","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!ES72","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!ET72","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!EU72","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!EV72","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!EW72","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!EX72","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!EY72","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!EZ72","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!FA72","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!FB72","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!FC72","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!FD72","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!FE72","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!FF72","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!FG72","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!FH72","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!FI72","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!FJ72","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!FK72","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!FL72","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!FM72","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!FN72","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!FO72","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!FP72","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!FQ72","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!FR72","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!FS72","v":0}]
[null,null,"PPA 2 revenue",null,null,null,null,0,{"$f":"'Partnership Pre-tax Cash Flow'!I73","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!J73","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!K73","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!L73","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!M73","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!N73","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!O73","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!P73","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!Q73","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!R73","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!S73","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!T73","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!U73","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!V73","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!W73","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!X73","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!Y73","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!Z73","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!AA73","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!AB73","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!AC73","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!AD73","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!AE73","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!AF73","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!AG73","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!AH73","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!AI73","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!AJ73","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!AK73","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!AL73","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!AM73","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!AN73","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!AO73","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!AP73","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!AQ73","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!AR73","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!AS73","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!AT73","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!AU73","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!AV73","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!AW73","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!AX73","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!AY73","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!AZ73","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!BA73","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!BB73","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!BC73","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!BD73","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!BE73","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!BF73","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!BG73","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!BH73","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!BI73","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!BJ73","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!BK73","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!BL73","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!BM73","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!BN73","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!BO73","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!BP73","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!BQ73","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!BR73","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!BS73","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!BT73","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!BU73","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!BV73","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!BW73","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!BX73","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!BY73","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!BZ73","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!CA73","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!CB73","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!CC73","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!CD73","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!CE73","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!CF73","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!CG73","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!CH73","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!CI73","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!CJ73","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!CK73","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!CL73","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!CM73","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!CN73","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!CO73","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!CP73","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!CQ73","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!CR73","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!CS73","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!CT73","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!CU73","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!CV73","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!CW73","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!CX73","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!CY73","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!CZ73","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!DA73","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!DB73","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!DC73","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!DD73","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!DE73","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!DF73","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!DG73","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!DH73","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!DI73","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!DJ73","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!DK73","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!DL73","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!DM73","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!DN73","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!DO73","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!DP73","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!DQ73","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!DR73","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!DS73","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!DT73","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!DU73","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!DV73","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!DW73","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!DX73","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!DY73","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!DZ73","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!EA73","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!EB73","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!EC73","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!ED73","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!EE73","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!EF73","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!EG73","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!EH73","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!EI73","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!EJ73","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!EK73","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!EL73","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!EM73","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!EN73","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!EO73","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!EP73","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!EQ73","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!ER73","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!ES73","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!ET73","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!EU73","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!EV73","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!EW73","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!EX73","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!EY73","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!EZ73","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!FA73","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!FB73","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!FC73","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!FD73","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!FE73","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!FF73","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!FG73","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!FH73","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!FI73","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!FJ73","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!FK73","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!FL73","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!FM73","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!FN73","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!FO73","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!FP73","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!FQ73","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!FR73","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!FS73","v":0}]
[null,null,"REC revenue",null,null,null,null,0,{"$f":"'Partnership Pre-tax Cash Flow'!I74","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!J74","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!K74","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!L74","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!M74","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!N74","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!O74","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!P74","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!Q74","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!R74","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!S74","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!T74","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!U74","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!V74","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!W74","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!X74","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!Y74","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!Z74","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!AA74","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!AB74","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!AC74","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!AD74","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!AE74","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!AF74","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!AG74","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!AH74","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!AI74","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!AJ74","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!AK74","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!AL74","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!AM74","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!AN74","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!AO74","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!AP74","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!AQ74","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!AR74","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!AS74","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!AT74","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!AU74","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!AV74","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!AW74","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!AX74","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!AY74","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!AZ74","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!BA74","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!BB74","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!BC74","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!BD74","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!BE74","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!BF74","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!BG74","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!BH74","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!BI74","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!BJ74","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!BK74","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!BL74","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!BM74","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!BN74","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!BO74","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!BP74","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!BQ74","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!BR74","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!BS74","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!BT74","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!BU74","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!BV74","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!BW74","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!BX74","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!BY74","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!BZ74","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!CA74","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!CB74","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!CC74","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!CD74","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!CE74","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!CF74","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!CG74","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!CH74","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!CI74","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!CJ74","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!CK74","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!CL74","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!CM74","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!CN74","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!CO74","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!CP74","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!CQ74","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!CR74","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!CS74","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!CT74","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!CU74","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!CV74","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!CW74","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!CX74","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!CY74","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!CZ74","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!DA74","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!DB74","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!DC74","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!DD74","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!DE74","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!DF74","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!DG74","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!DH74","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!DI74","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!DJ74","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!DK74","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!DL74","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!DM74","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!DN74","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!DO74","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!DP74","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!DQ74","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!DR74","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!DS74","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!DT74","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!DU74","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!DV74","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!DW74","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!DX74","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!DY74","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!DZ74","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!EA74","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!EB74","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!EC74","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!ED74","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!EE74","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!EF74","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!EG74","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!EH74","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!EI74","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!EJ74","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!EK74","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!EL74","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!EM74","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!EN74","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!EO74","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!EP74","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!EQ74","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!ER74","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!ES74","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!ET74","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!EU74","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!EV74","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!EW74","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!EX74","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!EY74","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!EZ74","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!FA74","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!FB74","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!FC74","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!FD74","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!FE74","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!FF74","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!FG74","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!FH74","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!FI74","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!FJ74","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!FK74","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!FL74","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!FM74","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!FN74","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!FO74","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!FP74","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!FQ74","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!FR74","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!FS74","v":0}]
[null,null,"Merchant revenue",null,null,null,null,0,{"$f":"'Partnership Pre-tax Cash Flow'!I75","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!J75","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!K75","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!L75","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!M75","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!N75","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!O75","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!P75","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!Q75","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!R75","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!S75","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!T75","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!U75","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!V75","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!W75","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!X75","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!Y75","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!Z75","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!AA75","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!AB75","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!AC75","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!AD75","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!AE75","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!AF75","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!AG75","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!AH75","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!AI75","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!AJ75","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!AK75","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!AL75","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!AM75","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!AN75","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!AO75","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!AP75","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!AQ75","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!AR75","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!AS75","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!AT75","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!AU75","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!AV75","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!AW75","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!AX75","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!AY75","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!AZ75","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!BA75","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!BB75","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!BC75","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!BD75","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!BE75","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!BF75","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!BG75","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!BH75","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!BI75","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!BJ75","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!BK75","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!BL75","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!BM75","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!BN75","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!BO75","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!BP75","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!BQ75","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!BR75","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!BS75","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!BT75","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!BU75","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!BV75","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!BW75","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!BX75","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!BY75","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!BZ75","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!CA75","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!CB75","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!CC75","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!CD75","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!CE75","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!CF75","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!CG75","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!CH75","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!CI75","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!CJ75","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!CK75","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!CL75","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!CM75","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!CN75","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!CO75","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!CP75","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!CQ75","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!CR75","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!CS75","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!CT75","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!CU75","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!CV75","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!CW75","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!CX75","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!CY75","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!CZ75","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!DA75","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!DB75","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!DC75","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!DD75","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!DE75","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!DF75","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!DG75","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!DH75","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!DI75","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!DJ75","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!DK75","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!DL75","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!DM75","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!DN75","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!DO75","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!DP75","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!DQ75","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!DR75","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!DS75","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!DT75","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!DU75","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!DV75","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!DW75","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!DX75","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!DY75","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!DZ75","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!EA75","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!EB75","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!EC75","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!ED75","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!EE75","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!EF75","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!EG75","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!EH75","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!EI75","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!EJ75","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!EK75","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!EL75","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!EM75","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!EN75","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!EO75","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!EP75","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!EQ75","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!ER75","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!ES75","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!ET75","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!EU75","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!EV75","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!EW75","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!EX75","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!EY75","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!EZ75","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!FA75","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!FB75","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!FC75","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!FD75","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!FE75","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!FF75","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!FG75","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!FH75","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!FI75","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!FJ75","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!FK75","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!FL75","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!FM75","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!FN75","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!FO75","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!FP75","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!FQ75","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!FR75","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!FS75","v":0}]
[null,null,"Total",null,null,null,null,{"$f":"SUM(I23:FS23)","v":0},{"$f":"SUM(I19:I22)","v":0},{"$f":"SUM(J19:J22)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BV19:BV22)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(EH19:EH22)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Operating costs"]
[null,null,"Panel O&M",null,null,null,null,{"$f":"SUM(I26:FS26)","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!I87","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!J87","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!K87","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!L87","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!M87","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!N87","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!O87","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!P87","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!Q87","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!R87","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!S87","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!T87","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!U87","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!V87","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!W87","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!X87","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!Y87","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!Z87","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!AA87","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!AB87","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!AC87","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!AD87","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!AE87","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!AF87","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!AG87","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!AH87","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!AI87","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!AJ87","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!AK87","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!AL87","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!AM87","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!AN87","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!AO87","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!AP87","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!AQ87","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!AR87","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!AS87","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!AT87","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!AU87","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!AV87","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!AW87","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!AX87","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!AY87","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!AZ87","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!BA87","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!BB87","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!BC87","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!BD87","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!BE87","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!BF87","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!BG87","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!BH87","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!BI87","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!BJ87","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!BK87","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!BL87","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!BM87","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!BN87","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!BO87","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!BP87","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!BQ87","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!BR87","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!BS87","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!BT87","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!BU87","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!BV87","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!BW87","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!BX87","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!BY87","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!BZ87","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!CA87","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!CB87","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!CC87","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!CD87","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!CE87","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!CF87","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!CG87","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!CH87","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!CI87","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!CJ87","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!CK87","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!CL87","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!CM87","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!CN87","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!CO87","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!CP87","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!CQ87","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!CR87","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!CS87","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!CT87","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!CU87","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!CV87","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!CW87","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!CX87","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!CY87","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!CZ87","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!DA87","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!DB87","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!DC87","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!DD87","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!DE87","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!DF87","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!DG87","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!DH87","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!DI87","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!DJ87","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!DK87","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!DL87","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!DM87","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!DN87","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!DO87","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!DP87","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!DQ87","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!DR87","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!DS87","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!DT87","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!DU87","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!DV87","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!DW87","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!DX87","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!DY87","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!DZ87","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!EA87","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!EB87","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!EC87","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!ED87","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!EE87","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!EF87","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!EG87","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!EH87","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!EI87","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!EJ87","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!EK87","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!EL87","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!EM87","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!EN87","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!EO87","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!EP87","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!EQ87","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!ER87","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!ES87","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!ET87","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!EU87","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!EV87","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!EW87","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!EX87","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!EY87","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!EZ87","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!FA87","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!FB87","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!FC87","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!FD87","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!FE87","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!FF87","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!FG87","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!FH87","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!FI87","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!FJ87","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!FK87","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!FL87","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!FM87","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!FN87","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!FO87","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!FP87","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!FQ87","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!FR87","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!FS87","v":0}]
[null,null,"BoP O&M and site labor ",null,null,null,null,-6327.2327131115517,{"$f":"'Partnership Pre-tax Cash Flow'!I88","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!J88","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!K88","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!L88","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!M88","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!N88","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!O88","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!P88","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!Q88","v":-31.40509161166262},{"$f":"'Partnership Pre-tax Cash Flow'!R88","v":-31.5609529323815},{"$f":"'Partnership Pre-tax Cash Flow'!S88","v":-31.717587782170014},{"$f":"'Partnership Pre-tax Cash Flow'!T88","v":-31.875000000000007},{"$f":"'Partnership Pre-tax Cash Flow'!U88","v":-32.033193443895883},{"$f":"'Partnership Pre-tax Cash Flow'!V88","v":-32.192171991029142},{"$f":"'Partnership Pre-tax Cash Flow'!W88","v":-32.351939537813429},{"$f":"'Partnership Pre-tax Cash Flow'!X88","v":-32.512500000000024},{"$f":"'Partnership Pre-tax Cash Flow'!Y88","v":-32.673857312773812},{"$f":"'Partnership Pre-tax Cash Flow'!Z88","v":-32.836015430849734},{"$f":"'Partnership Pre-tax Cash Flow'!AA88","v":-32.998978328569706},{"$f":"'Partnership Pre-tax Cash Flow'!AB88","v":-33.162750000000031},{"$f":"'Partnership Pre-tax Cash Flow'!AC88","v":-33.327334459029302},{"$f":"'Partnership Pre-tax Cash Flow'!AD88","v":-33.492735739466738},{"$f":"'Partnership Pre-tax Cash Flow'!AE88","v":-33.658957895141107},{"$f":"'Partnership Pre-tax Cash Flow'!AF88","v":-33.826005000000038},{"$f":"'Partnership Pre-tax Cash Flow'!AG88","v":-33.993881148209894},{"$f":"'Partnership Pre-tax Cash Flow'!AH88","v":-34.162590454256083},{"$f":"'Partnership Pre-tax Cash Flow'!AI88","v":-34.332137053043944},{"$f":"'Partnership Pre-tax Cash Flow'!AJ88","v":-34.502525100000057},{"$f":"'Partnership Pre-tax Cash Flow'!AK88","v":-34.6737587711741},{"$f":"'Partnership Pre-tax Cash Flow'!AL88","v":-34.845842263341218},{"$f":"'Partnership Pre-tax Cash Flow'!AM88","v":-35.018779794104837},{"$f":"'Partnership Pre-tax Cash Flow'!AN88","v":-35.192575602000069},{"$f":"'Partnership Pre-tax Cash Flow'!AO88","v":-35.367233946597594},{"$f":"'Partnership Pre-tax Cash Flow'!AP88","v":-35.542759108608053},{"$f":"'Partnership Pre-tax Cash Flow'!AQ88","v":-35.719155389986938},{"$f":"'Partnership Pre-tax Cash Flow'!AR88","v":-35.89642711404008},{"$f":"'Partnership Pre-tax Cash Flow'!AS88","v":-36.074578625529554},{"$f":"'Partnership Pre-tax Cash Flow'!AT88","v":-36.253614290780213},{"$f":"'Partnership Pre-tax Cash Flow'!AU88","v":-36.433538497786678},{"$f":"'Partnership Pre-tax Cash Flow'!AV88","v":-36.614355656320882},{"$f":"'Partnership Pre-tax Cash Flow'!AW88","v":-36.796070198040148},{"$f":"'Partnership Pre-tax Cash Flow'!AX88","v":-36.978686576595827},{"$f":"'Partnership Pre-tax Cash Flow'!AY88","v":-37.162209267742419},{"$f":"'Partnership Pre-tax Cash Flow'!AZ88","v":-37.346642769447307},{"$f":"'Partnership Pre-tax Cash Flow'!BA88","v":-37.531991602000957},{"$f":"'Partnership Pre-tax Cash Flow'!BB88","v":-37.718260308127746},{"$f":"'Partnership Pre-tax Cash Flow'!BC88","v":-37.905453453097273},{"$f":"'Partnership Pre-tax Cash Flow'!BD88","v":-38.093575624836255},{"$f":"'Partnership Pre-tax Cash Flow'!BE88","v":-38.282631434040979},{"$f":"'Partnership Pre-tax Cash Flow'!BF88","v":-38.472625514290307},{"$f":"'Partnership Pre-tax Cash Flow'!BG88","v":-38.663562522159225},{"$f":"'Partnership Pre-tax Cash Flow'!BH88","v":-38.855447137332987},{"$f":"'Partnership Pre-tax Cash Flow'!BI88","v":-39.048284062721812},{"$f":"'Partnership Pre-tax Cash Flow'!BJ88","v":-39.242078024576124},{"$f":"'Partnership Pre-tax Cash Flow'!BK88","v":-39.436833772602427},{"$f":"'Partnership Pre-tax Cash Flow'!BL88","v":-39.632556080079667},{"$f":"'Partnership Pre-tax Cash Flow'!BM88","v":-39.829249743976263},{"$f":"'Partnership Pre-tax Cash Flow'!BN88","v":-40.02691958506766},{"$f":"'Partnership Pre-tax Cash Flow'!BO88","v":-40.225570448054484},{"$f":"'Partnership Pre-tax Cash Flow'!BP88","v":-40.425207201681268},{"$f":"'Partnership Pre-tax Cash Flow'!BQ88","v":-40.625834738855794},{"$f":"'Partnership Pre-tax Cash Flow'!BR88","v":-40.827457976769026},{"$f":"'Partnership Pre-tax Cash Flow'!BS88","v":-41.030081857015588},{"$f":"'Partnership Pre-tax Cash Flow'!BT88","v":-41.233711345714909},{"$f":"'Partnership Pre-tax Cash Flow'!BU88","v":-41.438351433632924},{"$f":"'Partnership Pre-tax Cash Flow'!BV88","v":-41.644007136304417},{"$f":"'Partnership Pre-tax Cash Flow'!BW88","v":-41.850683494155902},{"$f":"'Partnership Pre-tax Cash Flow'!BX88","v":-42.058385572629213},{"$f":"'Partnership Pre-tax Cash Flow'!BY88","v":-42.267118462305596},{"$f":"'Partnership Pre-tax Cash Flow'!BZ88","v":-42.476887279030521},{"$f":"'Partnership Pre-tax Cash Flow'!CA88","v":-42.687697164039037},{"$f":"'Partnership Pre-tax Cash Flow'!CB88","v":-42.899553284081804},{"$f":"'Partnership Pre-tax Cash Flow'!CC88","v":-43.112460831551715},{"$f":"'Partnership Pre-tax Cash Flow'!CD88","v":-43.326425024611133},{"$f":"'Partnership Pre-tax Cash Flow'!CE88","v":-43.54145110731983},{"$f":"'Partnership Pre-tax Cash Flow'!CF88","v":-43.757544349763457},{"$f":"'Partnership Pre-tax Cash Flow'!CG88","v":-43.974710048182764},{"$f":"'Partnership Pre-tax Cash Flow'!CH88","v":-44.19295352510337},{"$f":"'Partnership Pre-tax Cash Flow'!CI88","v":-44.412280129466232},{"$f":"'Partnership Pre-tax Cash Flow'!CJ88","v":-44.632695236758735},{"$f":"'Partnership Pre-tax Cash Flow'!CK88","v":-44.854204249146434},{"$f":"'Partnership Pre-tax Cash Flow'!CL88","v":-45.076812595605453},{"$f":"'Partnership Pre-tax Cash Flow'!CM88","v":-45.300525732055576},{"$f":"'Partnership Pre-tax Cash Flow'!CN88","v":-45.525349141493926},{"$f":"'Partnership Pre-tax Cash Flow'!CO88","v":-45.751288334129377},{"$f":"'Partnership Pre-tax Cash Flow'!CP88","v":-45.97834884751758},{"$f":"'Partnership Pre-tax Cash Flow'!CQ88","v":-46.206536246696707},{"$f":"'Partnership Pre-tax Cash Flow'!CR88","v":-46.43585612432382},{"$f":"'Partnership Pre-tax Cash Flow'!CS88","v":-46.666314100811974},{"$f":"'Partnership Pre-tax Cash Flow'!CT88","v":-46.897915824467944},{"$f":"'Partnership Pre-tax Cash Flow'!CU88","v":-47.130666971630653},{"$f":"'Partnership Pre-tax Cash Flow'!CV88","v":-47.364573246810316},{"$f":"'Partnership Pre-tax Cash Flow'!CW88","v":-47.599640382828234},{"$f":"'Partnership Pre-tax Cash Flow'!CX88","v":-47.835874140957316},{"$f":"'Partnership Pre-tax Cash Flow'!CY88","v":-48.073280311063279},{"$f":"'Partnership Pre-tax Cash Flow'!CZ88","v":-48.311864711746523},{"$f":"'Partnership Pre-tax Cash Flow'!DA88","v":-48.551633190484807},{"$f":"'Partnership Pre-tax Cash Flow'!DB88","v":-48.792591623776474},{"$f":"'Partnership Pre-tax Cash Flow'!DC88","v":-49.034745917284553},{"$f":"'Partnership Pre-tax Cash Flow'!DD88","v":-49.278102005981467},{"$f":"'Partnership Pre-tax Cash Flow'!DE88","v":-49.522665854294509},{"$f":"'Partnership Pre-tax Cash Flow'!DF88","v":-49.768443456252008},{"$f":"'Partnership Pre-tax Cash Flow'!DG88","v":-50.015440835630251},{"$f":"'Partnership Pre-tax Cash Flow'!DH88","v":-50.263664046101105},{"$f":"'Partnership Pre-tax Cash Flow'!DI88","v":-50.51311917138041},{"$f":"'Partnership Pre-tax Cash Flow'!DJ88","v":-50.763812325377067},{"$f":"'Partnership Pre-tax Cash Flow'!DK88","v":-51.015749652342876},{"$f":"'Partnership Pre-tax Cash Flow'!DL88","v":-51.268937327023146},{"$f":"'Partnership Pre-tax Cash Flow'!DM88","v":-51.523381554808033},{"$f":"'Partnership Pre-tax Cash Flow'!DN88","v":-51.779088571884614},{"$f":"'Partnership Pre-tax Cash Flow'!DO88","v":-52.036064645389743},{"$f":"'Partnership Pre-tax Cash Flow'!DP88","v":-52.294316073563621},{"$f":"'Partnership Pre-tax Cash Flow'!DQ88","v":-52.553849185904205},{"$f":"'Partnership Pre-tax Cash Flow'!DR88","v":-52.814670343322319},{"$f":"'Partnership Pre-tax Cash Flow'!DS88","v":-53.076785938297554},{"$f":"'Partnership Pre-tax Cash Flow'!DT88","v":-53.340202395034908},{"$f":"'Partnership Pre-tax Cash Flow'!DU88","v":-53.604926169622317},{"$f":"'Partnership Pre-tax Cash Flow'!DV88","v":-53.870963750188793},{"$f":"'Partnership Pre-tax Cash Flow'!DW88","v":-54.138321657063521},{"$f":"'Partnership Pre-tax Cash Flow'!DX88","v":-54.407006442935625},{"$f":"'Partnership Pre-tax Cash Flow'!DY88","v":-54.677024693014772},{"$f":"'Partnership Pre-tax Cash Flow'!DZ88","v":-54.948383025192584},{"$f":"'Partnership Pre-tax Cash Flow'!EA88","v":-55.221088090204802},{"$f":"'Partnership Pre-tax Cash Flow'!EB88","v":-55.495146571794351},{"$f":"'Partnership Pre-tax Cash Flow'!EC88","v":-55.770565186875082},{"$f":"'Partnership Pre-tax Cash Flow'!ED88","v":-56.047350685696443},{"$f":"'Partnership Pre-tax Cash Flow'!EE88","v":-56.325509852008913},{"$f":"'Partnership Pre-tax Cash Flow'!EF88","v":-56.605049503230248},{"$f":"'Partnership Pre-tax Cash Flow'!EG88","v":-56.885976490612592},{"$f":"'Partnership Pre-tax Cash Flow'!EH88","v":-57.168297699410381},{"$f":"'Partnership Pre-tax Cash Flow'!EI88","v":-57.452020049049104},{"$f":"'Partnership Pre-tax Cash Flow'!EJ88","v":-57.73715049329487},{"$f":"'Partnership Pre-tax Cash Flow'!EK88","v":-58.023696020424865},{"$f":"'Partnership Pre-tax Cash Flow'!EL88","v":-58.311663653398611},{"$f":"'Partnership Pre-tax Cash Flow'!EM88","v":-58.601060450030104},{"$f":"'Partnership Pre-tax Cash Flow'!EN88","v":-58.891893503160787},{"$f":"'Partnership Pre-tax Cash Flow'!EO88","v":-59.184169940833378},{"$f":"'Partnership Pre-tax Cash Flow'!EP88","v":-59.477896926466599},{"$f":"'Partnership Pre-tax Cash Flow'!EQ88","v":-59.773081659030723},{"$f":"'Partnership Pre-tax Cash Flow'!ER88","v":-60.069731373224016},{"$f":"'Partnership Pre-tax Cash Flow'!ES88","v":-60.367853339650061},{"$f":"'Partnership Pre-tax Cash Flow'!ET88","v":-60.667454864995953},{"$f":"'Partnership Pre-tax Cash Flow'!EU88","v":-60.968543292211358},{"$f":"'Partnership Pre-tax Cash Flow'!EV88","v":-61.271126000688518},{"$f":"'Partnership Pre-tax Cash Flow'!EW88","v":-61.575210406443084},{"$f":"'Partnership Pre-tax Cash Flow'!EX88","v":-61.880803962295893},{"$f":"'Partnership Pre-tax Cash Flow'!EY88","v":-62.187914158055605},{"$f":"'Partnership Pre-tax Cash Flow'!EZ88","v":-62.496548520702312},{"$f":"'Partnership Pre-tax Cash Flow'!FA88","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!FB88","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!FC88","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!FD88","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!FE88","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!FF88","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!FG88","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!FH88","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!FI88","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!FJ88","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!FK88","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!FL88","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!FM88","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!FN88","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!FO88","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!FP88","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!FQ88","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!FR88","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!FS88","v":0}]
[null,null,"Operating expense",null,null,null,null,-3593.8681810473608,{"$f":"'Partnership Pre-tax Cash Flow'!I89","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!J89","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!K89","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!L89","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!M89","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!N89","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!O89","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!P89","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!Q89","v":-17.838092035424367},{"$f":"'Partnership Pre-tax Cash Flow'!R89","v":-17.926621265592694},{"$f":"'Partnership Pre-tax Cash Flow'!S89","v":-18.01558986027257},{"$f":"'Partnership Pre-tax Cash Flow'!T89","v":-18.105000000000004},{"$f":"'Partnership Pre-tax Cash Flow'!U89","v":-18.194853876132861},{"$f":"'Partnership Pre-tax Cash Flow'!V89","v":-18.285153690904551},{"$f":"'Partnership Pre-tax Cash Flow'!W89","v":-18.375901657478028},{"$f":"'Partnership Pre-tax Cash Flow'!X89","v":-18.467100000000016},{"$f":"'Partnership Pre-tax Cash Flow'!Y89","v":-18.558750953655526},{"$f":"'Partnership Pre-tax Cash Flow'!Z89","v":-18.650856764722651},{"$f":"'Partnership Pre-tax Cash Flow'!AA89","v":-18.743419690627594},{"$f":"'Partnership Pre-tax Cash Flow'!AB89","v":-18.836442000000019},{"$f":"'Partnership Pre-tax Cash Flow'!AC89","v":-18.929925972728643},{"$f":"'Partnership Pre-tax Cash Flow'!AD89","v":-19.023873900017108},{"$f":"'Partnership Pre-tax Cash Flow'!AE89","v":-19.118288084440152},{"$f":"'Partnership Pre-tax Cash Flow'!AF89","v":-19.213170840000025},{"$f":"'Partnership Pre-tax Cash Flow'!AG89","v":-19.308524492183217},{"$f":"'Partnership Pre-tax Cash Flow'!AH89","v":-19.404351378017456},{"$f":"'Partnership Pre-tax Cash Flow'!AI89","v":-19.500653846128959},{"$f":"'Partnership Pre-tax Cash Flow'!AJ89","v":-19.597434256800032},{"$f":"'Partnership Pre-tax Cash Flow'!AK89","v":-19.694694982026892},{"$f":"'Partnership Pre-tax Cash Flow'!AL89","v":-19.792438405577812},{"$f":"'Partnership Pre-tax Cash Flow'!AM89","v":-19.890666923051548},{"$f":"'Partnership Pre-tax Cash Flow'!AN89","v":-19.989382941936039},{"$f":"'Partnership Pre-tax Cash Flow'!AO89","v":-20.088588881667434},{"$f":"'Partnership Pre-tax Cash Flow'!AP89","v":-20.188287173689375},{"$f":"'Partnership Pre-tax Cash Flow'!AQ89","v":-20.288480261512582},{"$f":"'Partnership Pre-tax Cash Flow'!AR89","v":-20.389170600774765},{"$f":"'Partnership Pre-tax Cash Flow'!AS89","v":-20.490360659300787},{"$f":"'Partnership Pre-tax Cash Flow'!AT89","v":-20.592052917163162},{"$f":"'Partnership Pre-tax Cash Flow'!AU89","v":-20.694249866742837},{"$f":"'Partnership Pre-tax Cash Flow'!AV89","v":-20.796954012790259},{"$f":"'Partnership Pre-tax Cash Flow'!AW89","v":-20.900167872486804},{"$f":"'Partnership Pre-tax Cash Flow'!AX89","v":-21.003893975506429},{"$f":"'Partnership Pre-tax Cash Flow'!AY89","v":-21.108134864077694},{"$f":"'Partnership Pre-tax Cash Flow'!AZ89","v":-21.21289309304607},{"$f":"'Partnership Pre-tax Cash Flow'!BA89","v":-21.318171229936542},{"$f":"'Partnership Pre-tax Cash Flow'!BB89","v":-21.423971855016561},{"$f":"'Partnership Pre-tax Cash Flow'!BC89","v":-21.530297561359252},{"$f":"'Partnership Pre-tax Cash Flow'!BD89","v":-21.637150954906993},{"$f":"'Partnership Pre-tax Cash Flow'!BE89","v":-21.744534654535279},{"$f":"'Partnership Pre-tax Cash Flow'!BF89","v":-21.852451292116896},{"$f":"'Partnership Pre-tax Cash Flow'!BG89","v":-21.960903512586441},{"$f":"'Partnership Pre-tax Cash Flow'!BH89","v":-22.069893974005137},{"$f":"'Partnership Pre-tax Cash Flow'!BI89","v":-22.179425347625987},{"$f":"'Partnership Pre-tax Cash Flow'!BJ89","v":-22.289500317959238},{"$f":"'Partnership Pre-tax Cash Flow'!BK89","v":-22.400121582838178},{"$f":"'Partnership Pre-tax Cash Flow'!BL89","v":-22.51129185348525},{"$f":"'Partnership Pre-tax Cash Flow'!BM89","v":-22.623013854578517},{"$f":"'Partnership Pre-tax Cash Flow'!BN89","v":-22.735290324318431},{"$f":"'Partnership Pre-tax Cash Flow'!BO89","v":-22.848124014494946},{"$f":"'Partnership Pre-tax Cash Flow'!BP89","v":-22.96151769055496},{"$f":"'Partnership Pre-tax Cash Flow'!BQ89","v":-23.075474131670092},{"$f":"'Partnership Pre-tax Cash Flow'!BR89","v":-23.189996130804804},{"$f":"'Partnership Pre-tax Cash Flow'!BS89","v":-23.305086494784852},{"$f":"'Partnership Pre-tax Cash Flow'!BT89","v":-23.420748044366068},{"$f":"'Partnership Pre-tax Cash Flow'!BU89","v":-23.536983614303502},{"$f":"'Partnership Pre-tax Cash Flow'!BV89","v":-23.653796053420908},{"$f":"'Partnership Pre-tax Cash Flow'!BW89","v":-23.771188224680554},{"$f":"'Partnership Pre-tax Cash Flow'!BX89","v":-23.889163005253391},{"$f":"'Partnership Pre-tax Cash Flow'!BY89","v":-24.007723286589577},{"$f":"'Partnership Pre-tax Cash Flow'!BZ89","v":-24.126871974489333},{"$f":"'Partnership Pre-tax Cash Flow'!CA89","v":-24.246611989174173},{"$f":"'Partnership Pre-tax Cash Flow'!CB89","v":-24.366946265358465},{"$f":"'Partnership Pre-tax Cash Flow'!CC89","v":-24.487877752321374},{"$f":"'Partnership Pre-tax Cash Flow'!CD89","v":-24.609409413979126},{"$f":"'Partnership Pre-tax Cash Flow'!CE89","v":-24.731544228957663},{"$f":"'Partnership Pre-tax Cash Flow'!CF89","v":-24.854285190665642},{"$f":"'Partnership Pre-tax Cash Flow'!CG89","v":-24.977635307367809},{"$f":"'Partnership Pre-tax Cash Flow'!CH89","v":-25.101597602258714},{"$f":"'Partnership Pre-tax Cash Flow'!CI89","v":-25.226175113536822},{"$f":"'Partnership Pre-tax Cash Flow'!CJ89","v":-25.351370894478961},{"$f":"'Partnership Pre-tax Cash Flow'!CK89","v":-25.477188013515175},{"$f":"'Partnership Pre-tax Cash Flow'!CL89","v":-25.603629554303897},{"$f":"'Partnership Pre-tax Cash Flow'!CM89","v":-25.730698615807569},{"$f":"'Partnership Pre-tax Cash Flow'!CN89","v":-25.85839831236855},{"$f":"'Partnership Pre-tax Cash Flow'!CO89","v":-25.986731773785486},{"$f":"'Partnership Pre-tax Cash Flow'!CP89","v":-26.115702145389985},{"$f":"'Partnership Pre-tax Cash Flow'!CQ89","v":-26.245312588123728},{"$f":"'Partnership Pre-tax Cash Flow'!CR89","v":-26.375566278615931},{"$f":"'Partnership Pre-tax Cash Flow'!CS89","v":-26.506466409261204},{"$f":"'Partnership Pre-tax Cash Flow'!CT89","v":-26.638016188297794},{"$f":"'Partnership Pre-tax Cash Flow'!CU89","v":-26.770218839886212},{"$f":"'Partnership Pre-tax Cash Flow'!CV89","v":-26.903077604188258},{"$f":"'Partnership Pre-tax Cash Flow'!CW89","v":-27.036595737446437},{"$f":"'Partnership Pre-tax Cash Flow'!CX89","v":-27.170776512063757},{"$f":"'Partnership Pre-tax Cash Flow'!CY89","v":-27.305623216683941},{"$f":"'Partnership Pre-tax Cash Flow'!CZ89","v":-27.441139156272026},{"$f":"'Partnership Pre-tax Cash Flow'!DA89","v":-27.577327652195368},{"$f":"'Partnership Pre-tax Cash Flow'!DB89","v":-27.714192042305037},{"$f":"'Partnership Pre-tax Cash Flow'!DC89","v":-27.851735681017626},{"$f":"'Partnership Pre-tax Cash Flow'!DD89","v":-27.989961939397475},{"$f":"'Partnership Pre-tax Cash Flow'!DE89","v":-28.128874205239281},{"$f":"'Partnership Pre-tax Cash Flow'!DF89","v":-28.268475883151144},{"$f":"'Partnership Pre-tax Cash Flow'!DG89","v":-28.408770394637983},{"$f":"'Partnership Pre-tax Cash Flow'!DH89","v":-28.549761178185431},{"$f":"'Partnership Pre-tax Cash Flow'!DI89","v":-28.691451689344074},{"$f":"'Partnership Pre-tax Cash Flow'!DJ89","v":-28.833845400814173},{"$f":"'Partnership Pre-tax Cash Flow'!DK89","v":-28.976945802530754},{"$f":"'Partnership Pre-tax Cash Flow'!DL89","v":-29.120756401749148},{"$f":"'Partnership Pre-tax Cash Flow'!DM89","v":-29.265280723130964},{"$f":"'Partnership Pre-tax Cash Flow'!DN89","v":-29.410522308830462},{"$f":"'Partnership Pre-tax Cash Flow'!DO89","v":-29.556484718581373},{"$f":"'Partnership Pre-tax Cash Flow'!DP89","v":-29.703171529784136},{"$f":"'Partnership Pre-tax Cash Flow'!DQ89","v":-29.85058633759359},{"$f":"'Partnership Pre-tax Cash Flow'!DR89","v":-29.998732755007079},{"$f":"'Partnership Pre-tax Cash Flow'!DS89","v":-30.147614412953011},{"$f":"'Partnership Pre-tax Cash Flow'!DT89","v":-30.297234960379829},{"$f":"'Partnership Pre-tax Cash Flow'!DU89","v":-30.447598064345474},{"$f":"'Partnership Pre-tax Cash Flow'!DV89","v":-30.598707410107234},{"$f":"'Partnership Pre-tax Cash Flow'!DW89","v":-30.750566701212083},{"$f":"'Partnership Pre-tax Cash Flow'!DX89","v":-30.903179659587437},{"$f":"'Partnership Pre-tax Cash Flow'!DY89","v":-31.056550025632394},{"$f":"'Partnership Pre-tax Cash Flow'!DZ89","v":-31.210681558309386},{"$f":"'Partnership Pre-tax Cash Flow'!EA89","v":-31.365578035236329},{"$f":"'Partnership Pre-tax Cash Flow'!EB89","v":-31.52124325277919},{"$f":"'Partnership Pre-tax Cash Flow'!EC89","v":-31.677681026145045},{"$f":"'Partnership Pre-tax Cash Flow'!ED89","v":-31.834895189475578},{"$f":"'Partnership Pre-tax Cash Flow'!EE89","v":-31.992889595941062},{"$f":"'Partnership Pre-tax Cash Flow'!EF89","v":-32.151668117834781},{"$f":"'Partnership Pre-tax Cash Flow'!EG89","v":-32.311234646667948},{"$f":"'Partnership Pre-tax Cash Flow'!EH89","v":-32.471593093265099},{"$f":"'Partnership Pre-tax Cash Flow'!EI89","v":-32.632747387859894},{"$f":"'Partnership Pre-tax Cash Flow'!EJ89","v":-32.794701480191485},{"$f":"'Partnership Pre-tax Cash Flow'!EK89","v":-32.957459339601321},{"$f":"'Partnership Pre-tax Cash Flow'!EL89","v":-33.121024955130409},{"$f":"'Partnership Pre-tax Cash Flow'!EM89","v":-33.2854023356171},{"$f":"'Partnership Pre-tax Cash Flow'!EN89","v":-33.450595509795328},{"$f":"'Partnership Pre-tax Cash Flow'!EO89","v":-33.616608526393357},{"$f":"'Partnership Pre-tax Cash Flow'!EP89","v":-33.783445454233032},{"$f":"'Partnership Pre-tax Cash Flow'!EQ89","v":-33.951110382329453},{"$f":"'Partnership Pre-tax Cash Flow'!ER89","v":-34.11960741999124},{"$f":"'Partnership Pre-tax Cash Flow'!ES89","v":-34.288940696921237},{"$f":"'Partnership Pre-tax Cash Flow'!ET89","v":-34.459114363317703},{"$f":"'Partnership Pre-tax Cash Flow'!EU89","v":-34.63013258997605},{"$f":"'Partnership Pre-tax Cash Flow'!EV89","v":-34.801999568391082},{"$f":"'Partnership Pre-tax Cash Flow'!EW89","v":-34.974719510859671},{"$f":"'Partnership Pre-tax Cash Flow'!EX89","v":-35.148296650584065},{"$f":"'Partnership Pre-tax Cash Flow'!EY89","v":-35.322735241775582},{"$f":"'Partnership Pre-tax Cash Flow'!EZ89","v":-35.498039559758915},{"$f":"'Partnership Pre-tax Cash Flow'!FA89","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!FB89","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!FC89","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!FD89","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!FE89","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!FF89","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!FG89","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!FH89","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!FI89","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!FJ89","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!FK89","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!FL89","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!FM89","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!FN89","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!FO89","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!FP89","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!FQ89","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!FR89","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!FS89","v":0}]
[null,null,"Asset management ",null,null,null,null,-12654.465426223103,{"$f":"'Partnership Pre-tax Cash Flow'!I90","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!J90","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!K90","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!L90","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!M90","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!N90","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!O90","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!P90","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!Q90","v":-62.81018322332524},{"$f":"'Partnership Pre-tax Cash Flow'!R90","v":-63.121905864763001},{"$f":"'Partnership Pre-tax Cash Flow'!S90","v":-63.435175564340028},{"$f":"'Partnership Pre-tax Cash Flow'!T90","v":-63.750000000000014},{"$f":"'Partnership Pre-tax Cash Flow'!U90","v":-64.066386887791765},{"$f":"'Partnership Pre-tax Cash Flow'!V90","v":-64.384343982058283},{"$f":"'Partnership Pre-tax Cash Flow'!W90","v":-64.703879075626858},{"$f":"'Partnership Pre-tax Cash Flow'!X90","v":-65.025000000000048},{"$f":"'Partnership Pre-tax Cash Flow'!Y90","v":-65.347714625547624},{"$f":"'Partnership Pre-tax Cash Flow'!Z90","v":-65.672030861699469},{"$f":"'Partnership Pre-tax Cash Flow'!AA90","v":-65.997956657139412},{"$f":"'Partnership Pre-tax Cash Flow'!AB90","v":-66.325500000000062},{"$f":"'Partnership Pre-tax Cash Flow'!AC90","v":-66.654668918058604},{"$f":"'Partnership Pre-tax Cash Flow'!AD90","v":-66.985471478933476},{"$f":"'Partnership Pre-tax Cash Flow'!AE90","v":-67.317915790282214},{"$f":"'Partnership Pre-tax Cash Flow'!AF90","v":-67.652010000000075},{"$f":"'Partnership Pre-tax Cash Flow'!AG90","v":-67.987762296419788},{"$f":"'Partnership Pre-tax Cash Flow'!AH90","v":-68.325180908512166},{"$f":"'Partnership Pre-tax Cash Flow'!AI90","v":-68.664274106087888},{"$f":"'Partnership Pre-tax Cash Flow'!AJ90","v":-69.005050200000113},{"$f":"'Partnership Pre-tax Cash Flow'!AK90","v":-69.3475175423482},{"$f":"'Partnership Pre-tax Cash Flow'!AL90","v":-69.691684526682437},{"$f":"'Partnership Pre-tax Cash Flow'!AM90","v":-70.037559588209675},{"$f":"'Partnership Pre-tax Cash Flow'!AN90","v":-70.385151204000138},{"$f":"'Partnership Pre-tax Cash Flow'!AO90","v":-70.734467893195188},{"$f":"'Partnership Pre-tax Cash Flow'!AP90","v":-71.085518217216105},{"$f":"'Partnership Pre-tax Cash Flow'!AQ90","v":-71.438310779973875},{"$f":"'Partnership Pre-tax Cash Flow'!AR90","v":-71.792854228080159},{"$f":"'Partnership Pre-tax Cash Flow'!AS90","v":-72.149157251059108},{"$f":"'Partnership Pre-tax Cash Flow'!AT90","v":-72.507228581560426},{"$f":"'Partnership Pre-tax Cash Flow'!AU90","v":-72.867076995573356},{"$f":"'Partnership Pre-tax Cash Flow'!AV90","v":-73.228711312641764},{"$f":"'Partnership Pre-tax Cash Flow'!AW90","v":-73.592140396080296},{"$f":"'Partnership Pre-tax Cash Flow'!AX90","v":-73.957373153191654},{"$f":"'Partnership Pre-tax Cash Flow'!AY90","v":-74.324418535484838},{"$f":"'Partnership Pre-tax Cash Flow'!AZ90","v":-74.693285538894614},{"$f":"'Partnership Pre-tax Cash Flow'!BA90","v":-75.063983204001914},{"$f":"'Partnership Pre-tax Cash Flow'!BB90","v":-75.436520616255493},{"$f":"'Partnership Pre-tax Cash Flow'!BC90","v":-75.810906906194546},{"$f":"'Partnership Pre-tax Cash Flow'!BD90","v":-76.18715124967251},{"$f":"'Partnership Pre-tax Cash Flow'!BE90","v":-76.565262868081959},{"$f":"'Partnership Pre-tax Cash Flow'!BF90","v":-76.945251028580614},{"$f":"'Partnership Pre-tax Cash Flow'!BG90","v":-77.32712504431845},{"$f":"'Partnership Pre-tax Cash Flow'!BH90","v":-77.710894274665975},{"$f":"'Partnership Pre-tax Cash Flow'!BI90","v":-78.096568125443625},{"$f":"'Partnership Pre-tax Cash Flow'!BJ90","v":-78.484156049152247},{"$f":"'Partnership Pre-tax Cash Flow'!BK90","v":-78.873667545204853},{"$f":"'Partnership Pre-tax Cash Flow'!BL90","v":-79.265112160159333},{"$f":"'Partnership Pre-tax Cash Flow'!BM90","v":-79.658499487952525},{"$f":"'Partnership Pre-tax Cash Flow'!BN90","v":-80.053839170135319},{"$f":"'Partnership Pre-tax Cash Flow'!BO90","v":-80.451140896108967},{"$f":"'Partnership Pre-tax Cash Flow'!BP90","v":-80.850414403362535},{"$f":"'Partnership Pre-tax Cash Flow'!BQ90","v":-81.251669477711587},{"$f":"'Partnership Pre-tax Cash Flow'!BR90","v":-81.654915953538051},{"$f":"'Partnership Pre-tax Cash Flow'!BS90","v":-82.060163714031177},{"$f":"'Partnership Pre-tax Cash Flow'!BT90","v":-82.467422691429817},{"$f":"'Partnership Pre-tax Cash Flow'!BU90","v":-82.876702867265848},{"$f":"'Partnership Pre-tax Cash Flow'!BV90","v":-83.288014272608834},{"$f":"'Partnership Pre-tax Cash Flow'!BW90","v":-83.701366988311804},{"$f":"'Partnership Pre-tax Cash Flow'!BX90","v":-84.116771145258426},{"$f":"'Partnership Pre-tax Cash Flow'!BY90","v":-84.534236924611193},{"$f":"'Partnership Pre-tax Cash Flow'!BZ90","v":-84.953774558061042},{"$f":"'Partnership Pre-tax Cash Flow'!CA90","v":-85.375394328078073},{"$f":"'Partnership Pre-tax Cash Flow'!CB90","v":-85.799106568163609},{"$f":"'Partnership Pre-tax Cash Flow'!CC90","v":-86.22492166310343},{"$f":"'Partnership Pre-tax Cash Flow'!CD90","v":-86.652850049222266},{"$f":"'Partnership Pre-tax Cash Flow'!CE90","v":-87.08290221463966},{"$f":"'Partnership Pre-tax Cash Flow'!CF90","v":-87.515088699526913},{"$f":"'Partnership Pre-tax Cash Flow'!CG90","v":-87.949420096365529},{"$f":"'Partnership Pre-tax Cash Flow'!CH90","v":-88.38590705020674},{"$f":"'Partnership Pre-tax Cash Flow'!CI90","v":-88.824560258932465},{"$f":"'Partnership Pre-tax Cash Flow'!CJ90","v":-89.265390473517471},{"$f":"'Partnership Pre-tax Cash Flow'!CK90","v":-89.708408498292869},{"$f":"'Partnership Pre-tax Cash Flow'!CL90","v":-90.153625191210907},{"$f":"'Partnership Pre-tax Cash Flow'!CM90","v":-90.601051464111151},{"$f":"'Partnership Pre-tax Cash Flow'!CN90","v":-91.050698282987852},{"$f":"'Partnership Pre-tax Cash Flow'!CO90","v":-91.502576668258754},{"$f":"'Partnership Pre-tax Cash Flow'!CP90","v":-91.95669769503516},{"$f":"'Partnership Pre-tax Cash Flow'!CQ90","v":-92.413072493393415},{"$f":"'Partnership Pre-tax Cash Flow'!CR90","v":-92.87171224864764},{"$f":"'Partnership Pre-tax Cash Flow'!CS90","v":-93.332628201623947},{"$f":"'Partnership Pre-tax Cash Flow'!CT90","v":-93.795831648935888},{"$f":"'Partnership Pre-tax Cash Flow'!CU90","v":-94.261333943261306},{"$f":"'Partnership Pre-tax Cash Flow'!CV90","v":-94.729146493620632},{"$f":"'Partnership Pre-tax Cash Flow'!CW90","v":-95.199280765656468},{"$f":"'Partnership Pre-tax Cash Flow'!CX90","v":-95.671748281914631},{"$f":"'Partnership Pre-tax Cash Flow'!CY90","v":-96.146560622126557},{"$f":"'Partnership Pre-tax Cash Flow'!CZ90","v":-96.623729423493046},{"$f":"'Partnership Pre-tax Cash Flow'!DA90","v":-97.103266380969615},{"$f":"'Partnership Pre-tax Cash Flow'!DB90","v":-97.585183247552948},{"$f":"'Partnership Pre-tax Cash Flow'!DC90","v":-98.069491834569106},{"$f":"'Partnership Pre-tax Cash Flow'!DD90","v":-98.556204011962933},{"$f":"'Partnership Pre-tax Cash Flow'!DE90","v":-99.045331708589018},{"$f":"'Partnership Pre-tax Cash Flow'!DF90","v":-99.536886912504016},{"$f":"'Partnership Pre-tax Cash Flow'!DG90","v":-100.0308816712605},{"$f":"'Partnership Pre-tax Cash Flow'!DH90","v":-100.52732809220221},{"$f":"'Partnership Pre-tax Cash Flow'!DI90","v":-101.02623834276082},{"$f":"'Partnership Pre-tax Cash Flow'!DJ90","v":-101.52762465075413},{"$f":"'Partnership Pre-tax Cash Flow'!DK90","v":-102.03149930468575},{"$f":"'Partnership Pre-tax Cash Flow'!DL90","v":-102.53787465404629},{"$f":"'Partnership Pre-tax Cash Flow'!DM90","v":-103.04676310961607},{"$f":"'Partnership Pre-tax Cash Flow'!DN90","v":-103.55817714376923},{"$f":"'Partnership Pre-tax Cash Flow'!DO90","v":-104.07212929077949},{"$f":"'Partnership Pre-tax Cash Flow'!DP90","v":-104.58863214712724},{"$f":"'Partnership Pre-tax Cash Flow'!DQ90","v":-105.10769837180841},{"$f":"'Partnership Pre-tax Cash Flow'!DR90","v":-105.62934068664464},{"$f":"'Partnership Pre-tax Cash Flow'!DS90","v":-106.15357187659511},{"$f":"'Partnership Pre-tax Cash Flow'!DT90","v":-106.68040479006982},{"$f":"'Partnership Pre-tax Cash Flow'!DU90","v":-107.20985233924463},{"$f":"'Partnership Pre-tax Cash Flow'!DV90","v":-107.74192750037759},{"$f":"'Partnership Pre-tax Cash Flow'!DW90","v":-108.27664331412704},{"$f":"'Partnership Pre-tax Cash Flow'!DX90","v":-108.81401288587125},{"$f":"'Partnership Pre-tax Cash Flow'!DY90","v":-109.35404938602954},{"$f":"'Partnership Pre-tax Cash Flow'!DZ90","v":-109.89676605038517},{"$f":"'Partnership Pre-tax Cash Flow'!EA90","v":-110.4421761804096},{"$f":"'Partnership Pre-tax Cash Flow'!EB90","v":-110.9902931435887},{"$f":"'Partnership Pre-tax Cash Flow'!EC90","v":-111.54113037375016},{"$f":"'Partnership Pre-tax Cash Flow'!ED90","v":-112.09470137139289},{"$f":"'Partnership Pre-tax Cash Flow'!EE90","v":-112.65101970401783},{"$f":"'Partnership Pre-tax Cash Flow'!EF90","v":-113.2100990064605},{"$f":"'Partnership Pre-tax Cash Flow'!EG90","v":-113.77195298122518},{"$f":"'Partnership Pre-tax Cash Flow'!EH90","v":-114.33659539882076},{"$f":"'Partnership Pre-tax Cash Flow'!EI90","v":-114.90404009809821},{"$f":"'Partnership Pre-tax Cash Flow'!EJ90","v":-115.47430098658974},{"$f":"'Partnership Pre-tax Cash Flow'!EK90","v":-116.04739204084973},{"$f":"'Partnership Pre-tax Cash Flow'!EL90","v":-116.62332730679722},{"$f":"'Partnership Pre-tax Cash Flow'!EM90","v":-117.20212090006021},{"$f":"'Partnership Pre-tax Cash Flow'!EN90","v":-117.78378700632157},{"$f":"'Partnership Pre-tax Cash Flow'!EO90","v":-118.36833988166676},{"$f":"'Partnership Pre-tax Cash Flow'!EP90","v":-118.9557938529332},{"$f":"'Partnership Pre-tax Cash Flow'!EQ90","v":-119.54616331806145},{"$f":"'Partnership Pre-tax Cash Flow'!ER90","v":-120.13946274644803},{"$f":"'Partnership Pre-tax Cash Flow'!ES90","v":-120.73570667930012},{"$f":"'Partnership Pre-tax Cash Flow'!ET90","v":-121.33490972999191},{"$f":"'Partnership Pre-tax Cash Flow'!EU90","v":-121.93708658442272},{"$f":"'Partnership Pre-tax Cash Flow'!EV90","v":-122.54225200137704},{"$f":"'Partnership Pre-tax Cash Flow'!EW90","v":-123.15042081288617},{"$f":"'Partnership Pre-tax Cash Flow'!EX90","v":-123.76160792459179},{"$f":"'Partnership Pre-tax Cash Flow'!EY90","v":-124.37582831611121},{"$f":"'Partnership Pre-tax Cash Flow'!EZ90","v":-124.99309704140462},{"$f":"'Partnership Pre-tax Cash Flow'!FA90","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!FB90","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!FC90","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!FD90","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!FE90","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!FF90","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!FG90","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!FH90","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!FI90","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!FJ90","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!FK90","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!FL90","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!FM90","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!FN90","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!FO90","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!FP90","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!FQ90","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!FR90","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!FS90","v":0}]
[null,null,"Community support ",null,null,null,null,-506.17861704892408,{"$f":"'Partnership Pre-tax Cash Flow'!I91","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!J91","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!K91","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!L91","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!M91","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!N91","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!O91","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!P91","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!Q91","v":-2.5124073289330093},{"$f":"'Partnership Pre-tax Cash Flow'!R91","v":-2.5248762345905202},{"$f":"'Partnership Pre-tax Cash Flow'!S91","v":-2.5374070225736012},{"$f":"'Partnership Pre-tax Cash Flow'!T91","v":-2.5500000000000007},{"$f":"'Partnership Pre-tax Cash Flow'!U91","v":-2.5626554755116704},{"$f":"'Partnership Pre-tax Cash Flow'!V91","v":-2.5753737592823311},{"$f":"'Partnership Pre-tax Cash Flow'!W91","v":-2.5881551630250743},{"$f":"'Partnership Pre-tax Cash Flow'!X91","v":-2.6010000000000022},{"$f":"'Partnership Pre-tax Cash Flow'!Y91","v":-2.613908585021905},{"$f":"'Partnership Pre-tax Cash Flow'!Z91","v":-2.6268812344679788},{"$f":"'Partnership Pre-tax Cash Flow'!AA91","v":-2.6399182662855765},{"$f":"'Partnership Pre-tax Cash Flow'!AB91","v":-2.6530200000000024},{"$f":"'Partnership Pre-tax Cash Flow'!AC91","v":-2.6661867567223441},{"$f":"'Partnership Pre-tax Cash Flow'!AD91","v":-2.6794188591573391},{"$f":"'Partnership Pre-tax Cash Flow'!AE91","v":-2.6927166316112889},{"$f":"'Partnership Pre-tax Cash Flow'!AF91","v":-2.7060804000000034},{"$f":"'Partnership Pre-tax Cash Flow'!AG91","v":-2.7195104918567914},{"$f":"'Partnership Pre-tax Cash Flow'!AH91","v":-2.7330072363404865},{"$f":"'Partnership Pre-tax Cash Flow'!AI91","v":-2.7465709642435154},{"$f":"'Partnership Pre-tax Cash Flow'!AJ91","v":-2.7602020080000047},{"$f":"'Partnership Pre-tax Cash Flow'!AK91","v":-2.7739007016939281},{"$f":"'Partnership Pre-tax Cash Flow'!AL91","v":-2.7876673810672976},{"$f":"'Partnership Pre-tax Cash Flow'!AM91","v":-2.801502383528387},{"$f":"'Partnership Pre-tax Cash Flow'!AN91","v":-2.8154060481600056},{"$f":"'Partnership Pre-tax Cash Flow'!AO91","v":-2.8293787157278079},{"$f":"'Partnership Pre-tax Cash Flow'!AP91","v":-2.8434207286886442},{"$f":"'Partnership Pre-tax Cash Flow'!AQ91","v":-2.8575324311989552},{"$f":"'Partnership Pre-tax Cash Flow'!AR91","v":-2.871714169123206},{"$f":"'Partnership Pre-tax Cash Flow'!AS91","v":-2.8859662900423642},{"$f":"'Partnership Pre-tax Cash Flow'!AT91","v":-2.9002891432624174},{"$f":"'Partnership Pre-tax Cash Flow'!AU91","v":-2.9146830798229346},{"$f":"'Partnership Pre-tax Cash Flow'!AV91","v":-2.9291484525056704},{"$f":"'Partnership Pre-tax Cash Flow'!AW91","v":-2.9436856158432119},{"$f":"'Partnership Pre-tax Cash Flow'!AX91","v":-2.9582949261276656},{"$f":"'Partnership Pre-tax Cash Flow'!AY91","v":-2.9729767414193935},{"$f":"'Partnership Pre-tax Cash Flow'!AZ91","v":-2.9877314215557842},{"$f":"'Partnership Pre-tax Cash Flow'!BA91","v":-3.0025593281600766},{"$f":"'Partnership Pre-tax Cash Flow'!BB91","v":-3.0174608246502199},{"$f":"'Partnership Pre-tax Cash Flow'!BC91","v":-3.0324362762477817},{"$f":"'Partnership Pre-tax Cash Flow'!BD91","v":-3.0474860499869005},{"$f":"'Partnership Pre-tax Cash Flow'!BE91","v":-3.0626105147232785},{"$f":"'Partnership Pre-tax Cash Flow'!BF91","v":-3.0778100411432248},{"$f":"'Partnership Pre-tax Cash Flow'!BG91","v":-3.0930850017727378},{"$f":"'Partnership Pre-tax Cash Flow'!BH91","v":-3.108435770986639},{"$f":"'Partnership Pre-tax Cash Flow'!BI91","v":-3.1238627250177449},{"$f":"'Partnership Pre-tax Cash Flow'!BJ91","v":-3.1393662419660902},{"$f":"'Partnership Pre-tax Cash Flow'!BK91","v":-3.154946701808194},{"$f":"'Partnership Pre-tax Cash Flow'!BL91","v":-3.1706044864063729},{"$f":"'Partnership Pre-tax Cash Flow'!BM91","v":-3.1863399795181007},{"$f":"'Partnership Pre-tax Cash Flow'!BN91","v":-3.2021535668054129},{"$f":"'Partnership Pre-tax Cash Flow'!BO91","v":-3.2180456358443585},{"$f":"'Partnership Pre-tax Cash Flow'!BP91","v":-3.2340165761345014},{"$f":"'Partnership Pre-tax Cash Flow'!BQ91","v":-3.2500667791084634},{"$f":"'Partnership Pre-tax Cash Flow'!BR91","v":-3.2661966381415217},{"$f":"'Partnership Pre-tax Cash Flow'!BS91","v":-3.282406548561247},{"$f":"'Partnership Pre-tax Cash Flow'!BT91","v":-3.2986969076571926},{"$f":"'Partnership Pre-tax Cash Flow'!BU91","v":-3.315068114690634},{"$f":"'Partnership Pre-tax Cash Flow'!BV91","v":-3.3315205709043534},{"$f":"'Partnership Pre-tax Cash Flow'!BW91","v":-3.3480546795324724},{"$f":"'Partnership Pre-tax Cash Flow'!BX91","v":-3.3646708458103367},{"$f":"'Partnership Pre-tax Cash Flow'!BY91","v":-3.3813694769844478},{"$f":"'Partnership Pre-tax Cash Flow'!BZ91","v":-3.3981509823224414},{"$f":"'Partnership Pre-tax Cash Flow'!CA91","v":-3.4150157731231228},{"$f":"'Partnership Pre-tax Cash Flow'!CB91","v":-3.4319642627265443},{"$f":"'Partnership Pre-tax Cash Flow'!CC91","v":-3.4489968665241371},{"$f":"'Partnership Pre-tax Cash Flow'!CD91","v":-3.466114001968891},{"$f":"'Partnership Pre-tax Cash Flow'!CE91","v":-3.4833160885855863},{"$f":"'Partnership Pre-tax Cash Flow'!CF91","v":-3.5006035479810764},{"$f":"'Partnership Pre-tax Cash Flow'!CG91","v":-3.5179768038546211},{"$f":"'Partnership Pre-tax Cash Flow'!CH91","v":-3.5354362820082699},{"$f":"'Partnership Pre-tax Cash Flow'!CI91","v":-3.5529824103572989},{"$f":"'Partnership Pre-tax Cash Flow'!CJ91","v":-3.5706156189406988},{"$f":"'Partnership Pre-tax Cash Flow'!CK91","v":-3.5883363399317147},{"$f":"'Partnership Pre-tax Cash Flow'!CL91","v":-3.6061450076484363},{"$f":"'Partnership Pre-tax Cash Flow'!CM91","v":-3.6240420585644459},{"$f":"'Partnership Pre-tax Cash Flow'!CN91","v":-3.6420279313195141},{"$f":"'Partnership Pre-tax Cash Flow'!CO91","v":-3.6601030667303505},{"$f":"'Partnership Pre-tax Cash Flow'!CP91","v":-3.6782679078014064},{"$f":"'Partnership Pre-tax Cash Flow'!CQ91","v":-3.6965228997357364},{"$f":"'Partnership Pre-tax Cash Flow'!CR91","v":-3.7148684899459057},{"$f":"'Partnership Pre-tax Cash Flow'!CS91","v":-3.7333051280649583},{"$f":"'Partnership Pre-tax Cash Flow'!CT91","v":-3.7518332659574356},{"$f":"'Partnership Pre-tax Cash Flow'!CU91","v":-3.7704533577304522},{"$f":"'Partnership Pre-tax Cash Flow'!CV91","v":-3.7891658597448252},{"$f":"'Partnership Pre-tax Cash Flow'!CW91","v":-3.8079712306262588},{"$f":"'Partnership Pre-tax Cash Flow'!CX91","v":-3.826869931276585},{"$f":"'Partnership Pre-tax Cash Flow'!CY91","v":-3.8458624248850621},{"$f":"'Partnership Pre-tax Cash Flow'!CZ91","v":-3.8649491769397222},{"$f":"'Partnership Pre-tax Cash Flow'!DA91","v":-3.8841306552387844},{"$f":"'Partnership Pre-tax Cash Flow'!DB91","v":-3.9034073299021177},{"$f":"'Partnership Pre-tax Cash Flow'!DC91","v":-3.922779673382764},{"$f":"'Partnership Pre-tax Cash Flow'!DD91","v":-3.9422481604785178},{"$f":"'Partnership Pre-tax Cash Flow'!DE91","v":-3.961813268343561},{"$f":"'Partnership Pre-tax Cash Flow'!DF91","v":-3.9814754765001608},{"$f":"'Partnership Pre-tax Cash Flow'!DG91","v":-4.0012352668504203},{"$f":"'Partnership Pre-tax Cash Flow'!DH91","v":-4.0210931236880887},{"$f":"'Partnership Pre-tax Cash Flow'!DI91","v":-4.0410495337104333},{"$f":"'Partnership Pre-tax Cash Flow'!DJ91","v":-4.0611049860301653},{"$f":"'Partnership Pre-tax Cash Flow'!DK91","v":-4.0812599721874303},{"$f":"'Partnership Pre-tax Cash Flow'!DL91","v":-4.1015149861618516},{"$f":"'Partnership Pre-tax Cash Flow'!DM91","v":-4.1218705243846427},{"$f":"'Partnership Pre-tax Cash Flow'!DN91","v":-4.142327085750769},{"$f":"'Partnership Pre-tax Cash Flow'!DO91","v":-4.1628851716311797},{"$f":"'Partnership Pre-tax Cash Flow'!DP91","v":-4.1835452858850894},{"$f":"'Partnership Pre-tax Cash Flow'!DQ91","v":-4.2043079348723369},{"$f":"'Partnership Pre-tax Cash Flow'!DR91","v":-4.2251736274657858},{"$f":"'Partnership Pre-tax Cash Flow'!DS91","v":-4.2461428750638044},{"$f":"'Partnership Pre-tax Cash Flow'!DT91","v":-4.2672161916027926},{"$f":"'Partnership Pre-tax Cash Flow'!DU91","v":-4.2883940935697851},{"$f":"'Partnership Pre-tax Cash Flow'!DV91","v":-4.3096771000151035},{"$f":"'Partnership Pre-tax Cash Flow'!DW91","v":-4.3310657325650821},{"$f":"'Partnership Pre-tax Cash Flow'!DX91","v":-4.3525605154348499},{"$f":"'Partnership Pre-tax Cash Flow'!DY91","v":-4.374161975441182},{"$f":"'Partnership Pre-tax Cash Flow'!DZ91","v":-4.3958706420154066},{"$f":"'Partnership Pre-tax Cash Flow'!EA91","v":-4.4176870472163845},{"$f":"'Partnership Pre-tax Cash Flow'!EB91","v":-4.4396117257435481},{"$f":"'Partnership Pre-tax Cash Flow'!EC91","v":-4.4616452149500061},{"$f":"'Partnership Pre-tax Cash Flow'!ED91","v":-4.4837880548557152},{"$f":"'Partnership Pre-tax Cash Flow'!EE91","v":-4.5060407881607132},{"$f":"'Partnership Pre-tax Cash Flow'!EF91","v":-4.5284039602584194},{"$f":"'Partnership Pre-tax Cash Flow'!EG91","v":-4.5508781192490071},{"$f":"'Partnership Pre-tax Cash Flow'!EH91","v":-4.5734638159528309},{"$f":"'Partnership Pre-tax Cash Flow'!EI91","v":-4.5961616039239281},{"$f":"'Partnership Pre-tax Cash Flow'!EJ91","v":-4.61897203946359},{"$f":"'Partnership Pre-tax Cash Flow'!EK91","v":-4.6418956816339891},{"$f":"'Partnership Pre-tax Cash Flow'!EL91","v":-4.6649330922718892},{"$f":"'Partnership Pre-tax Cash Flow'!EM91","v":-4.6880848360024086},{"$f":"'Partnership Pre-tax Cash Flow'!EN91","v":-4.7113514802528629},{"$f":"'Partnership Pre-tax Cash Flow'!EO91","v":-4.73473359526667},{"$f":"'Partnership Pre-tax Cash Flow'!EP91","v":-4.758231754117328},{"$f":"'Partnership Pre-tax Cash Flow'!EQ91","v":-4.781846532722458},{"$f":"'Partnership Pre-tax Cash Flow'!ER91","v":-4.8055785098579209},{"$f":"'Partnership Pre-tax Cash Flow'!ES91","v":-4.8294282671720055},{"$f":"'Partnership Pre-tax Cash Flow'!ET91","v":-4.8533963891996761},{"$f":"'Partnership Pre-tax Cash Flow'!EU91","v":-4.8774834633769091},{"$f":"'Partnership Pre-tax Cash Flow'!EV91","v":-4.901690080055082},{"$f":"'Partnership Pre-tax Cash Flow'!EW91","v":-4.9260168325154465},{"$f":"'Partnership Pre-tax Cash Flow'!EX91","v":-4.9504643169836715},{"$f":"'Partnership Pre-tax Cash Flow'!EY91","v":-4.9750331326444481},{"$f":"'Partnership Pre-tax Cash Flow'!EZ91","v":-4.9997238816561849},{"$f":"'Partnership Pre-tax Cash Flow'!FA91","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!FB91","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!FC91","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!FD91","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!FE91","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!FF91","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!FG91","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!FH91","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!FI91","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!FJ91","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!FK91","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!FL91","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!FM91","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!FN91","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!FO91","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!FP91","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!FQ91","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!FR91","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!FS91","v":0}]
[null,null,"3rd party services ",null,null,null,null,-10123.572340978482,{"$f":"'Partnership Pre-tax Cash Flow'!I92","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!J92","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!K92","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!L92","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!M92","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!N92","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!O92","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!P92","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!Q92","v":-50.24814657866019},{"$f":"'Partnership Pre-tax Cash Flow'!R92","v":-50.497524691810405},{"$f":"'Partnership Pre-tax Cash Flow'!S92","v":-50.748140451472025},{"$f":"'Partnership Pre-tax Cash Flow'!T92","v":-51.000000000000014},{"$f":"'Partnership Pre-tax Cash Flow'!U92","v":-51.253109510233408},{"$f":"'Partnership Pre-tax Cash Flow'!V92","v":-51.507475185646626},{"$f":"'Partnership Pre-tax Cash Flow'!W92","v":-51.763103260501488},{"$f":"'Partnership Pre-tax Cash Flow'!X92","v":-52.020000000000046},{"$f":"'Partnership Pre-tax Cash Flow'!Y92","v":-52.278171700438101},{"$f":"'Partnership Pre-tax Cash Flow'!Z92","v":-52.537624689359575},{"$f":"'Partnership Pre-tax Cash Flow'!AA92","v":-52.798365325711529},{"$f":"'Partnership Pre-tax Cash Flow'!AB92","v":-53.060400000000051},{"$f":"'Partnership Pre-tax Cash Flow'!AC92","v":-53.323735134446878},{"$f":"'Partnership Pre-tax Cash Flow'!AD92","v":-53.588377183146783},{"$f":"'Partnership Pre-tax Cash Flow'!AE92","v":-53.854332632225777},{"$f":"'Partnership Pre-tax Cash Flow'!AF92","v":-54.121608000000066},{"$f":"'Partnership Pre-tax Cash Flow'!AG92","v":-54.390209837135828},{"$f":"'Partnership Pre-tax Cash Flow'!AH92","v":-54.660144726809733},{"$f":"'Partnership Pre-tax Cash Flow'!AI92","v":-54.931419284870309},{"$f":"'Partnership Pre-tax Cash Flow'!AJ92","v":-55.204040160000091},{"$f":"'Partnership Pre-tax Cash Flow'!AK92","v":-55.478014033878566},{"$f":"'Partnership Pre-tax Cash Flow'!AL92","v":-55.753347621345952},{"$f":"'Partnership Pre-tax Cash Flow'!AM92","v":-56.03004767056774},{"$f":"'Partnership Pre-tax Cash Flow'!AN92","v":-56.308120963200118},{"$f":"'Partnership Pre-tax Cash Flow'!AO92","v":-56.587574314556157},{"$f":"'Partnership Pre-tax Cash Flow'!AP92","v":-56.868414573772888},{"$f":"'Partnership Pre-tax Cash Flow'!AQ92","v":-57.150648623979109},{"$f":"'Partnership Pre-tax Cash Flow'!AR92","v":-57.434283382464123},{"$f":"'Partnership Pre-tax Cash Flow'!AS92","v":-57.719325800847287},{"$f":"'Partnership Pre-tax Cash Flow'!AT92","v":-58.005782865248342},{"$f":"'Partnership Pre-tax Cash Flow'!AU92","v":-58.293661596458691},{"$f":"'Partnership Pre-tax Cash Flow'!AV92","v":-58.582969050113412},{"$f":"'Partnership Pre-tax Cash Flow'!AW92","v":-58.873712316864236},{"$f":"'Partnership Pre-tax Cash Flow'!AX92","v":-59.16589852255332},{"$f":"'Partnership Pre-tax Cash Flow'!AY92","v":-59.459534828387874},{"$f":"'Partnership Pre-tax Cash Flow'!AZ92","v":-59.754628431115684},{"$f":"'Partnership Pre-tax Cash Flow'!BA92","v":-60.051186563201533},{"$f":"'Partnership Pre-tax Cash Flow'!BB92","v":-60.349216493004398},{"$f":"'Partnership Pre-tax Cash Flow'!BC92","v":-60.648725524955637},{"$f":"'Partnership Pre-tax Cash Flow'!BD92","v":-60.949720999738012},{"$f":"'Partnership Pre-tax Cash Flow'!BE92","v":-61.25221029446557},{"$f":"'Partnership Pre-tax Cash Flow'!BF92","v":-61.55620082286449},{"$f":"'Partnership Pre-tax Cash Flow'!BG92","v":-61.86170003545476},{"$f":"'Partnership Pre-tax Cash Flow'!BH92","v":-62.168715419732777},{"$f":"'Partnership Pre-tax Cash Flow'!BI92","v":-62.477254500354896},{"$f":"'Partnership Pre-tax Cash Flow'!BJ92","v":-62.787324839321798},{"$f":"'Partnership Pre-tax Cash Flow'!BK92","v":-63.098934036163875},{"$f":"'Partnership Pre-tax Cash Flow'!BL92","v":-63.412089728127462},{"$f":"'Partnership Pre-tax Cash Flow'!BM92","v":-63.726799590362013},{"$f":"'Partnership Pre-tax Cash Flow'!BN92","v":-64.043071336108255},{"$f":"'Partnership Pre-tax Cash Flow'!BO92","v":-64.360912716887171},{"$f":"'Partnership Pre-tax Cash Flow'!BP92","v":-64.680331522690025},{"$f":"'Partnership Pre-tax Cash Flow'!BQ92","v":-65.001335582169276},{"$f":"'Partnership Pre-tax Cash Flow'!BR92","v":-65.323932762830438},{"$f":"'Partnership Pre-tax Cash Flow'!BS92","v":-65.648130971224944},{"$f":"'Partnership Pre-tax Cash Flow'!BT92","v":-65.973938153143848},{"$f":"'Partnership Pre-tax Cash Flow'!BU92","v":-66.301362293812687},{"$f":"'Partnership Pre-tax Cash Flow'!BV92","v":-66.630411418087064},{"$f":"'Partnership Pre-tax Cash Flow'!BW92","v":-66.96109359064944},{"$f":"'Partnership Pre-tax Cash Flow'!BX92","v":-67.293416916206738},{"$f":"'Partnership Pre-tax Cash Flow'!BY92","v":-67.627389539688949},{"$f":"'Partnership Pre-tax Cash Flow'!BZ92","v":-67.963019646448828},{"$f":"'Partnership Pre-tax Cash Flow'!CA92","v":-68.300315462462464},{"$f":"'Partnership Pre-tax Cash Flow'!CB92","v":-68.63928525453089},{"$f":"'Partnership Pre-tax Cash Flow'!CC92","v":-68.979937330482741},{"$f":"'Partnership Pre-tax Cash Flow'!CD92","v":-69.322280039377816},{"$f":"'Partnership Pre-tax Cash Flow'!CE92","v":-69.666321771711722},{"$f":"'Partnership Pre-tax Cash Flow'!CF92","v":-70.012070959621525},{"$f":"'Partnership Pre-tax Cash Flow'!CG92","v":-70.359536077092429},{"$f":"'Partnership Pre-tax Cash Flow'!CH92","v":-70.708725640165397},{"$f":"'Partnership Pre-tax Cash Flow'!CI92","v":-71.059648207145969},{"$f":"'Partnership Pre-tax Cash Flow'!CJ92","v":-71.412312378813979},{"$f":"'Partnership Pre-tax Cash Flow'!CK92","v":-71.766726798634295},{"$f":"'Partnership Pre-tax Cash Flow'!CL92","v":-72.122900152968725},{"$f":"'Partnership Pre-tax Cash Flow'!CM92","v":-72.48084117128893},{"$f":"'Partnership Pre-tax Cash Flow'!CN92","v":-72.84055862639029},{"$f":"'Partnership Pre-tax Cash Flow'!CO92","v":-73.202061334607009},{"$f":"'Partnership Pre-tax Cash Flow'!CP92","v":-73.565358156028125},{"$f":"'Partnership Pre-tax Cash Flow'!CQ92","v":-73.930457994714729},{"$f":"'Partnership Pre-tax Cash Flow'!CR92","v":-74.297369798918112},{"$f":"'Partnership Pre-tax Cash Flow'!CS92","v":-74.666102561299169},{"$f":"'Partnership Pre-tax Cash Flow'!CT92","v":-75.03666531914871},{"$f":"'Partnership Pre-tax Cash Flow'!CU92","v":-75.409067154609048},{"$f":"'Partnership Pre-tax Cash Flow'!CV92","v":-75.783317194896512},{"$f":"'Partnership Pre-tax Cash Flow'!CW92","v":-76.159424612525171},{"$f":"'Partnership Pre-tax Cash Flow'!CX92","v":-76.537398625531708},{"$f":"'Partnership Pre-tax Cash Flow'!CY92","v":-76.917248497701237},{"$f":"'Partnership Pre-tax Cash Flow'!CZ92","v":-77.298983538794445},{"$f":"'Partnership Pre-tax Cash Flow'!DA92","v":-77.682613104775683},{"$f":"'Partnership Pre-tax Cash Flow'!DB92","v":-78.068146598042347},{"$f":"'Partnership Pre-tax Cash Flow'!DC92","v":-78.455593467655277},{"$f":"'Partnership Pre-tax Cash Flow'!DD92","v":-78.844963209570352},{"$f":"'Partnership Pre-tax Cash Flow'!DE92","v":-79.236265366871223},{"$f":"'Partnership Pre-tax Cash Flow'!DF92","v":-79.629509530003219},{"$f":"'Partnership Pre-tax Cash Flow'!DG92","v":-80.024705337008413},{"$f":"'Partnership Pre-tax Cash Flow'!DH92","v":-80.421862473761777},{"$f":"'Partnership Pre-tax Cash Flow'!DI92","v":-80.820990674208659},{"$f":"'Partnership Pre-tax Cash Flow'!DJ92","v":-81.222099720603296},{"$f":"'Partnership Pre-tax Cash Flow'!DK92","v":-81.625199443748599},{"$f":"'Partnership Pre-tax Cash Flow'!DL92","v":-82.030299723237036},{"$f":"'Partnership Pre-tax Cash Flow'!DM92","v":-82.437410487692858},{"$f":"'Partnership Pre-tax Cash Flow'!DN92","v":-82.846541715015391},{"$f":"'Partnership Pre-tax Cash Flow'!DO92","v":-83.257703432623586},{"$f":"'Partnership Pre-tax Cash Flow'!DP92","v":-83.6709057177018},{"$f":"'Partnership Pre-tax Cash Flow'!DQ92","v":-84.086158697446734},{"$f":"'Partnership Pre-tax Cash Flow'!DR92","v":-84.503472549315717},{"$f":"'Partnership Pre-tax Cash Flow'!DS92","v":-84.922857501276084},{"$f":"'Partnership Pre-tax Cash Flow'!DT92","v":-85.344323832055863},{"$f":"'Partnership Pre-tax Cash Flow'!DU92","v":-85.767881871395701},{"$f":"'Partnership Pre-tax Cash Flow'!DV92","v":-86.193542000302074},{"$f":"'Partnership Pre-tax Cash Flow'!DW92","v":-86.621314651301645},{"$f":"'Partnership Pre-tax Cash Flow'!DX92","v":-87.051210308697009},{"$f":"'Partnership Pre-tax Cash Flow'!DY92","v":-87.483239508823644},{"$f":"'Partnership Pre-tax Cash Flow'!DZ92","v":-87.917412840308131},{"$f":"'Partnership Pre-tax Cash Flow'!EA92","v":-88.353740944327683},{"$f":"'Partnership Pre-tax Cash Flow'!EB92","v":-88.792234514870955},{"$f":"'Partnership Pre-tax Cash Flow'!EC92","v":-89.232904299000126},{"$f":"'Partnership Pre-tax Cash Flow'!ED92","v":-89.675761097114304},{"$f":"'Partnership Pre-tax Cash Flow'!EE92","v":-90.120815763214253},{"$f":"'Partnership Pre-tax Cash Flow'!EF92","v":-90.568079205168388},{"$f":"'Partnership Pre-tax Cash Flow'!EG92","v":-91.017562384980138},{"$f":"'Partnership Pre-tax Cash Flow'!EH92","v":-91.469276319056618},{"$f":"'Partnership Pre-tax Cash Flow'!EI92","v":-91.923232078478563},{"$f":"'Partnership Pre-tax Cash Flow'!EJ92","v":-92.379440789271797},{"$f":"'Partnership Pre-tax Cash Flow'!EK92","v":-92.837913632679786},{"$f":"'Partnership Pre-tax Cash Flow'!EL92","v":-93.298661845437778},{"$f":"'Partnership Pre-tax Cash Flow'!EM92","v":-93.761696720048178},{"$f":"'Partnership Pre-tax Cash Flow'!EN92","v":-94.227029605057254},{"$f":"'Partnership Pre-tax Cash Flow'!EO92","v":-94.694671905333408},{"$f":"'Partnership Pre-tax Cash Flow'!EP92","v":-95.164635082346564},{"$f":"'Partnership Pre-tax Cash Flow'!EQ92","v":-95.636930654449159},{"$f":"'Partnership Pre-tax Cash Flow'!ER92","v":-96.111570197158429},{"$f":"'Partnership Pre-tax Cash Flow'!ES92","v":-96.588565343440109},{"$f":"'Partnership Pre-tax Cash Flow'!ET92","v":-97.067927783993525},{"$f":"'Partnership Pre-tax Cash Flow'!EU92","v":-97.549669267538178},{"$f":"'Partnership Pre-tax Cash Flow'!EV92","v":-98.033801601101629},{"$f":"'Partnership Pre-tax Cash Flow'!EW92","v":-98.520336650308934},{"$f":"'Partnership Pre-tax Cash Flow'!EX92","v":-99.009286339673423},{"$f":"'Partnership Pre-tax Cash Flow'!EY92","v":-99.500662652888977},{"$f":"'Partnership Pre-tax Cash Flow'!EZ92","v":-99.994477633123708},{"$f":"'Partnership Pre-tax Cash Flow'!FA92","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!FB92","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!FC92","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!FD92","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!FE92","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!FF92","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!FG92","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!FH92","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!FI92","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!FJ92","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!FK92","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!FL92","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!FM92","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!FN92","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!FO92","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!FP92","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!FQ92","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!FR92","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!FS92","v":0}]
[null,null,"Insurance",null,null,null,null,-51266.25,{"$f":"'Partnership Pre-tax Cash Flow'!I93","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!J93","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!K93","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!L93","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!M93","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!N93","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!O93","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!P93","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!Q93","v":-366.1875},{"$f":"'Partnership Pre-tax Cash Flow'!R93","v":-366.1875},{"$f":"'Partnership Pre-tax Cash Flow'!S93","v":-366.1875},{"$f":"'Partnership Pre-tax Cash Flow'!T93","v":-366.1875},{"$f":"'Partnership Pre-tax Cash Flow'!U93","v":-366.1875},{"$f":"'Partnership Pre-tax Cash Flow'!V93","v":-366.1875},{"$f":"'Partnership Pre-tax Cash Flow'!W93","v":-366.1875},{"$f":"'Partnership Pre-tax Cash Flow'!X93","v":-366.1875},{"$f":"'Partnership Pre-tax Cash Flow'!Y93","v":-366.1875},{"$f":"'Partnership Pre-tax Cash Flow'!Z93","v":-366.1875},{"$f":"'Partnership Pre-tax Cash Flow'!AA93","v":-366.1875},{"$f":"'Partnership Pre-tax Cash Flow'!AB93","v":-366.1875},{"$f":"'Partnership Pre-tax Cash Flow'!AC93","v":-366.1875},{"$f":"'Partnership Pre-tax Cash Flow'!AD93","v":-366.1875},{"$f":"'Partnership Pre-tax Cash Flow'!AE93","v":-366.1875},{"$f":"'Partnership Pre-tax Cash Flow'!AF93","v":-366.1875},{"$f":"'Partnership Pre-tax Cash Flow'!AG93","v":-366.1875},{"$f":"'Partnership Pre-tax Cash Flow'!AH93","v":-366.1875},{"$f":"'Partnership Pre-tax Cash Flow'!AI93","v":-366.1875},{"$f":"'Partnership Pre-tax Cash Flow'!AJ93","v":-366.1875},{"$f":"'Partnership Pre-tax Cash Flow'!AK93","v":-366.1875},{"$f":"'Partnership Pre-tax Cash Flow'!AL93","v":-366.1875},{"$f":"'Partnership Pre-tax Cash Flow'!AM93","v":-366.1875},{"$f":"'Partnership Pre-tax Cash Flow'!AN93","v":-366.1875},{"$f":"'Partnership Pre-tax Cash Flow'!AO93","v":-366.1875},{"$f":"'Partnership Pre-tax Cash Flow'!AP93","v":-366.1875},{"$f":"'Partnership Pre-tax Cash Flow'!AQ93","v":-366.1875},{"$f":"'Partnership Pre-tax Cash Flow'!AR93","v":-366.1875},{"$f":"'Partnership Pre-tax Cash Flow'!AS93","v":-366.1875},{"$f":"'Partnership Pre-tax Cash Flow'!AT93","v":-366.1875},{"$f":"'Partnership Pre-tax Cash Flow'!AU93","v":-366.1875},{"$f":"'Partnership Pre-tax Cash Flow'!AV93","v":-366.1875},{"$f":"'Partnership Pre-tax Cash Flow'!AW93","v":-366.1875},{"$f":"'Partnership Pre-tax Cash Flow'!AX93","v":-366.1875},{"$f":"'Partnership Pre-tax Cash Flow'!AY93","v":-366.1875},{"$f":"'Partnership Pre-tax Cash Flow'!AZ93","v":-366.1875},{"$f":"'Partnership Pre-tax Cash Flow'!BA93","v":-366.1875},{"$f":"'Partnership Pre-tax Cash Flow'!BB93","v":-366.1875},{"$f":"'Partnership Pre-tax Cash Flow'!BC93","v":-366.1875},{"$f":"'Partnership Pre-tax Cash Flow'!BD93","v":-366.1875},{"$f":"'Partnership Pre-tax Cash Flow'!BE93","v":-366.1875},{"$f":"'Partnership Pre-tax Cash Flow'!BF93","v":-366.1875},{"$f":"'Partnership Pre-tax Cash Flow'!BG93","v":-366.1875},{"$f":"'Partnership Pre-tax Cash Flow'!BH93","v":-366.1875},{"$f":"'Partnership Pre-tax Cash Flow'!BI93","v":-366.1875},{"$f":"'Partnership Pre-tax Cash Flow'!BJ93","v":-366.1875},{"$f":"'Partnership Pre-tax Cash Flow'!BK93","v":-366.1875},{"$f":"'Partnership Pre-tax Cash Flow'!BL93","v":-366.1875},{"$f":"'Partnership Pre-tax Cash Flow'!BM93","v":-366.1875},{"$f":"'Partnership Pre-tax Cash Flow'!BN93","v":-366.1875},{"$f":"'Partnership Pre-tax Cash Flow'!BO93","v":-366.1875},{"$f":"'Partnership Pre-tax Cash Flow'!BP93","v":-366.1875},{"$f":"'Partnership Pre-tax Cash Flow'!BQ93","v":-366.1875},{"$f":"'Partnership Pre-tax Cash Flow'!BR93","v":-366.1875},{"$f":"'Partnership Pre-tax Cash Flow'!BS93","v":-366.1875},{"$f":"'Partnership Pre-tax Cash Flow'!BT93","v":-366.1875},{"$f":"'Partnership Pre-tax Cash Flow'!BU93","v":-366.1875},{"$f":"'Partnership Pre-tax Cash Flow'!BV93","v":-366.1875},{"$f":"'Partnership Pre-tax Cash Flow'!BW93","v":-366.1875},{"$f":"'Partnership Pre-tax Cash Flow'!BX93","v":-366.1875},{"$f":"'Partnership Pre-tax Cash Flow'!BY93","v":-366.1875},{"$f":"'Partnership Pre-tax Cash Flow'!BZ93","v":-366.1875},{"$f":"'Partnership Pre-tax Cash Flow'!CA93","v":-366.1875},{"$f":"'Partnership Pre-tax Cash Flow'!CB93","v":-366.1875},{"$f":"'Partnership Pre-tax Cash Flow'!CC93","v":-366.1875},{"$f":"'Partnership Pre-tax Cash Flow'!CD93","v":-366.1875},{"$f":"'Partnership Pre-tax Cash Flow'!CE93","v":-366.1875},{"$f":"'Partnership Pre-tax Cash Flow'!CF93","v":-366.1875},{"$f":"'Partnership Pre-tax Cash Flow'!CG93","v":-366.1875},{"$f":"'Partnership Pre-tax Cash Flow'!CH93","v":-366.1875},{"$f":"'Partnership Pre-tax Cash Flow'!CI93","v":-366.1875},{"$f":"'Partnership Pre-tax Cash Flow'!CJ93","v":-366.1875},{"$f":"'Partnership Pre-tax Cash Flow'!CK93","v":-366.1875},{"$f":"'Partnership Pre-tax Cash Flow'!CL93","v":-366.1875},{"$f":"'Partnership Pre-tax Cash Flow'!CM93","v":-366.1875},{"$f":"'Partnership Pre-tax Cash Flow'!CN93","v":-366.1875},{"$f":"'Partnership Pre-tax Cash Flow'!CO93","v":-366.1875},{"$f":"'Partnership Pre-tax Cash Flow'!CP93","v":-366.1875},{"$f":"'Partnership Pre-tax Cash Flow'!CQ93","v":-366.1875},{"$f":"'Partnership Pre-tax Cash Flow'!CR93","v":-366.1875},{"$f":"'Partnership Pre-tax Cash Flow'!CS93","v":-366.1875},{"$f":"'Partnership Pre-tax Cash Flow'!CT93","v":-366.1875},{"$f":"'Partnership Pre-tax Cash Flow'!CU93","v":-366.1875},{"$f":"'Partnership Pre-tax Cash Flow'!CV93","v":-366.1875},{"$f":"'Partnership Pre-tax Cash Flow'!CW93","v":-366.1875},{"$f":"'Partnership Pre-tax Cash Flow'!CX93","v":-366.1875},{"$f":"'Partnership Pre-tax Cash Flow'!CY93","v":-366.1875},{"$f":"'Partnership Pre-tax Cash Flow'!CZ93","v":-366.1875},{"$f":"'Partnership Pre-tax Cash Flow'!DA93","v":-366.1875},{"$f":"'Partnership Pre-tax Cash Flow'!DB93","v":-366.1875},{"$f":"'Partnership Pre-tax Cash Flow'!DC93","v":-366.1875},{"$f":"'Partnership Pre-tax Cash Flow'!DD93","v":-366.1875},{"$f":"'Partnership Pre-tax Cash Flow'!DE93","v":-366.1875},{"$f":"'Partnership Pre-tax Cash Flow'!DF93","v":-366.1875},{"$f":"'Partnership Pre-tax Cash Flow'!DG93","v":-366.1875},{"$f":"'Partnership Pre-tax Cash Flow'!DH93","v":-366.1875},{"$f":"'Partnership Pre-tax Cash Flow'!DI93","v":-366.1875},{"$f":"'Partnership Pre-tax Cash Flow'!DJ93","v":-366.1875},{"$f":"'Partnership Pre-tax Cash Flow'!DK93","v":-366.1875},{"$f":"'Partnership Pre-tax Cash Flow'!DL93","v":-366.1875},{"$f":"'Partnership Pre-tax Cash Flow'!DM93","v":-366.1875},{"$f":"'Partnership Pre-tax Cash Flow'!DN93","v":-366.1875},{"$f":"'Partnership Pre-tax Cash Flow'!DO93","v":-366.1875},{"$f":"'Partnership Pre-tax Cash Flow'!DP93","v":-366.1875},{"$f":"'Partnership Pre-tax Cash Flow'!DQ93","v":-366.1875},{"$f":"'Partnership Pre-tax Cash Flow'!DR93","v":-366.1875},{"$f":"'Partnership Pre-tax Cash Flow'!DS93","v":-366.1875},{"$f":"'Partnership Pre-tax Cash Flow'!DT93","v":-366.1875},{"$f":"'Partnership Pre-tax Cash Flow'!DU93","v":-366.1875},{"$f":"'Partnership Pre-tax Cash Flow'!DV93","v":-366.1875},{"$f":"'Partnership Pre-tax Cash Flow'!DW93","v":-366.1875},{"$f":"'Partnership Pre-tax Cash Flow'!DX93","v":-366.1875},{"$f":"'Partnership Pre-tax Cash Flow'!DY93","v":-366.1875},{"$f":"'Partnership Pre-tax Cash Flow'!DZ93","v":-366.1875},{"$f":"'Partnership Pre-tax Cash Flow'!EA93","v":-366.1875},{"$f":"'Partnership Pre-tax Cash Flow'!EB93","v":-366.1875},{"$f":"'Partnership Pre-tax Cash Flow'!EC93","v":-366.1875},{"$f":"'Partnership Pre-tax Cash Flow'!ED93","v":-366.1875},{"$f":"'Partnership Pre-tax Cash Flow'!EE93","v":-366.1875},{"$f":"'Partnership Pre-tax Cash Flow'!EF93","v":-366.1875},{"$f":"'Partnership Pre-tax Cash Flow'!EG93","v":-366.1875},{"$f":"'Partnership Pre-tax Cash Flow'!EH93","v":-366.1875},{"$f":"'Partnership Pre-tax Cash Flow'!EI93","v":-366.1875},{"$f":"'Partnership Pre-tax Cash Flow'!EJ93","v":-366.1875},{"$f":"'Partnership Pre-tax Cash Flow'!EK93","v":-366.1875},{"$f":"'Partnership Pre-tax Cash Flow'!EL93","v":-366.1875},{"$f":"'Partnership Pre-tax Cash Flow'!EM93","v":-366.1875},{"$f":"'Partnership Pre-tax Cash Flow'!EN93","v":-366.1875},{"$f":"'Partnership Pre-tax Cash Flow'!EO93","v":-366.1875},{"$f":"'Partnership Pre-tax Cash Flow'!EP93","v":-366.1875},{"$f":"'Partnership Pre-tax Cash Flow'!EQ93","v":-366.1875},{"$f":"'Partnership Pre-tax Cash Flow'!ER93","v":-366.1875},{"$f":"'Partnership Pre-tax Cash Flow'!ES93","v":-366.1875},{"$f":"'Partnership Pre-tax Cash Flow'!ET93","v":-366.1875},{"$f":"'Partnership Pre-tax Cash Flow'!EU93","v":-366.1875},{"$f":"'Partnership Pre-tax Cash Flow'!EV93","v":-366.1875},{"$f":"'Partnership Pre-tax Cash Flow'!EW93","v":-366.1875},{"$f":"'Partnership Pre-tax Cash Flow'!EX93","v":-366.1875},{"$f":"'Partnership Pre-tax Cash Flow'!EY93","v":-366.1875},{"$f":"'Partnership Pre-tax Cash Flow'!EZ93","v":-366.1875},{"$f":"'Partnership Pre-tax Cash Flow'!FA93","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!FB93","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!FC93","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!FD93","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!FE93","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!FF93","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!FG93","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!FH93","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!FI93","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!FJ93","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!FK93","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!FL93","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!FM93","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!FN93","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!FO93","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!FP93","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!FQ93","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!FR93","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!FS93","v":0}]
[null,null,"Property tax",null,null,null,null,-17500,{"$f":"'Partnership Pre-tax Cash Flow'!I94","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!J94","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!K94","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!L94","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!M94","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!N94","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!O94","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!P94","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!Q94","v":-125},{"$f":"'Partnership Pre-tax Cash Flow'!R94","v":-125},{"$f":"'Partnership Pre-tax Cash Flow'!S94","v":-125},{"$f":"'Partnership Pre-tax Cash Flow'!T94","v":-125},{"$f":"'Partnership Pre-tax Cash Flow'!U94","v":-125},{"$f":"'Partnership Pre-tax Cash Flow'!V94","v":-125},{"$f":"'Partnership Pre-tax Cash Flow'!W94","v":-125},{"$f":"'Partnership Pre-tax Cash Flow'!X94","v":-125},{"$f":"'Partnership Pre-tax Cash Flow'!Y94","v":-125},{"$f":"'Partnership Pre-tax Cash Flow'!Z94","v":-125},{"$f":"'Partnership Pre-tax Cash Flow'!AA94","v":-125},{"$f":"'Partnership Pre-tax Cash Flow'!AB94","v":-125},{"$f":"'Partnership Pre-tax Cash Flow'!AC94","v":-125},{"$f":"'Partnership Pre-tax Cash Flow'!AD94","v":-125},{"$f":"'Partnership Pre-tax Cash Flow'!AE94","v":-125},{"$f":"'Partnership Pre-tax Cash Flow'!AF94","v":-125},{"$f":"'Partnership Pre-tax Cash Flow'!AG94","v":-125},{"$f":"'Partnership Pre-tax Cash Flow'!AH94","v":-125},{"$f":"'Partnership Pre-tax Cash Flow'!AI94","v":-125},{"$f":"'Partnership Pre-tax Cash Flow'!AJ94","v":-125},{"$f":"'Partnership Pre-tax Cash Flow'!AK94","v":-125},{"$f":"'Partnership Pre-tax Cash Flow'!AL94","v":-125},{"$f":"'Partnership Pre-tax Cash Flow'!AM94","v":-125},{"$f":"'Partnership Pre-tax Cash Flow'!AN94","v":-125},{"$f":"'Partnership Pre-tax Cash Flow'!AO94","v":-125},{"$f":"'Partnership Pre-tax Cash Flow'!AP94","v":-125},{"$f":"'Partnership Pre-tax Cash Flow'!AQ94","v":-125},{"$f":"'Partnership Pre-tax Cash Flow'!AR94","v":-125},{"$f":"'Partnership Pre-tax Cash Flow'!AS94","v":-125},{"$f":"'Partnership Pre-tax Cash Flow'!AT94","v":-125},{"$f":"'Partnership Pre-tax Cash Flow'!AU94","v":-125},{"$f":"'Partnership Pre-tax Cash Flow'!AV94","v":-125},{"$f":"'Partnership Pre-tax Cash Flow'!AW94","v":-125},{"$f":"'Partnership Pre-tax Cash Flow'!AX94","v":-125},{"$f":"'Partnership Pre-tax Cash Flow'!AY94","v":-125},{"$f":"'Partnership Pre-tax Cash Flow'!AZ94","v":-125},{"$f":"'Partnership Pre-tax Cash Flow'!BA94","v":-125},{"$f":"'Partnership Pre-tax Cash Flow'!BB94","v":-125},{"$f":"'Partnership Pre-tax Cash Flow'!BC94","v":-125},{"$f":"'Partnership Pre-tax Cash Flow'!BD94","v":-125},{"$f":"'Partnership Pre-tax Cash Flow'!BE94","v":-125},{"$f":"'Partnership Pre-tax Cash Flow'!BF94","v":-125},{"$f":"'Partnership Pre-tax Cash Flow'!BG94","v":-125},{"$f":"'Partnership Pre-tax Cash Flow'!BH94","v":-125},{"$f":"'Partnership Pre-tax Cash Flow'!BI94","v":-125},{"$f":"'Partnership Pre-tax Cash Flow'!BJ94","v":-125},{"$f":"'Partnership Pre-tax Cash Flow'!BK94","v":-125},{"$f":"'Partnership Pre-tax Cash Flow'!BL94","v":-125},{"$f":"'Partnership Pre-tax Cash Flow'!BM94","v":-125},{"$f":"'Partnership Pre-tax Cash Flow'!BN94","v":-125},{"$f":"'Partnership Pre-tax Cash Flow'!BO94","v":-125},{"$f":"'Partnership Pre-tax Cash Flow'!BP94","v":-125},{"$f":"'Partnership Pre-tax Cash Flow'!BQ94","v":-125},{"$f":"'Partnership Pre-tax Cash Flow'!BR94","v":-125},{"$f":"'Partnership Pre-tax Cash Flow'!BS94","v":-125},{"$f":"'Partnership Pre-tax Cash Flow'!BT94","v":-125},{"$f":"'Partnership Pre-tax Cash Flow'!BU94","v":-125},{"$f":"'Partnership Pre-tax Cash Flow'!BV94","v":-125},{"$f":"'Partnership Pre-tax Cash Flow'!BW94","v":-125},{"$f":"'Partnership Pre-tax Cash Flow'!BX94","v":-125},{"$f":"'Partnership Pre-tax Cash Flow'!BY94","v":-125},{"$f":"'Partnership Pre-tax Cash Flow'!BZ94","v":-125},{"$f":"'Partnership Pre-tax Cash Flow'!CA94","v":-125},{"$f":"'Partnership Pre-tax Cash Flow'!CB94","v":-125},{"$f":"'Partnership Pre-tax Cash Flow'!CC94","v":-125},{"$f":"'Partnership Pre-tax Cash Flow'!CD94","v":-125},{"$f":"'Partnership Pre-tax Cash Flow'!CE94","v":-125},{"$f":"'Partnership Pre-tax Cash Flow'!CF94","v":-125},{"$f":"'Partnership Pre-tax Cash Flow'!CG94","v":-125},{"$f":"'Partnership Pre-tax Cash Flow'!CH94","v":-125},{"$f":"'Partnership Pre-tax Cash Flow'!CI94","v":-125},{"$f":"'Partnership Pre-tax Cash Flow'!CJ94","v":-125},{"$f":"'Partnership Pre-tax Cash Flow'!CK94","v":-125},{"$f":"'Partnership Pre-tax Cash Flow'!CL94","v":-125},{"$f":"'Partnership Pre-tax Cash Flow'!CM94","v":-125},{"$f":"'Partnership Pre-tax Cash Flow'!CN94","v":-125},{"$f":"'Partnership Pre-tax Cash Flow'!CO94","v":-125},{"$f":"'Partnership Pre-tax Cash Flow'!CP94","v":-125},{"$f":"'Partnership Pre-tax Cash Flow'!CQ94","v":-125},{"$f":"'Partnership Pre-tax Cash Flow'!CR94","v":-125},{"$f":"'Partnership Pre-tax Cash Flow'!CS94","v":-125},{"$f":"'Partnership Pre-tax Cash Flow'!CT94","v":-125},{"$f":"'Partnership Pre-tax Cash Flow'!CU94","v":-125},{"$f":"'Partnership Pre-tax Cash Flow'!CV94","v":-125},{"$f":"'Partnership Pre-tax Cash Flow'!CW94","v":-125},{"$f":"'Partnership Pre-tax Cash Flow'!CX94","v":-125},{"$f":"'Partnership Pre-tax Cash Flow'!CY94","v":-125},{"$f":"'Partnership Pre-tax Cash Flow'!CZ94","v":-125},{"$f":"'Partnership Pre-tax Cash Flow'!DA94","v":-125},{"$f":"'Partnership Pre-tax Cash Flow'!DB94","v":-125},{"$f":"'Partnership Pre-tax Cash Flow'!DC94","v":-125},{"$f":"'Partnership Pre-tax Cash Flow'!DD94","v":-125},{"$f":"'Partnership Pre-tax Cash Flow'!DE94","v":-125},{"$f":"'Partnership Pre-tax Cash Flow'!DF94","v":-125},{"$f":"'Partnership Pre-tax Cash Flow'!DG94","v":-125},{"$f":"'Partnership Pre-tax Cash Flow'!DH94","v":-125},{"$f":"'Partnership Pre-tax Cash Flow'!DI94","v":-125},{"$f":"'Partnership Pre-tax Cash Flow'!DJ94","v":-125},{"$f":"'Partnership Pre-tax Cash Flow'!DK94","v":-125},{"$f":"'Partnership Pre-tax Cash Flow'!DL94","v":-125},{"$f":"'Partnership Pre-tax Cash Flow'!DM94","v":-125},{"$f":"'Partnership Pre-tax Cash Flow'!DN94","v":-125},{"$f":"'Partnership Pre-tax Cash Flow'!DO94","v":-125},{"$f":"'Partnership Pre-tax Cash Flow'!DP94","v":-125},{"$f":"'Partnership Pre-tax Cash Flow'!DQ94","v":-125},{"$f":"'Partnership Pre-tax Cash Flow'!DR94","v":-125},{"$f":"'Partnership Pre-tax Cash Flow'!DS94","v":-125},{"$f":"'Partnership Pre-tax Cash Flow'!DT94","v":-125},{"$f":"'Partnership Pre-tax Cash Flow'!DU94","v":-125},{"$f":"'Partnership Pre-tax Cash Flow'!DV94","v":-125},{"$f":"'Partnership Pre-tax Cash Flow'!DW94","v":-125},{"$f":"'Partnership Pre-tax Cash Flow'!DX94","v":-125},{"$f":"'Partnership Pre-tax Cash Flow'!DY94","v":-125},{"$f":"'Partnership Pre-tax Cash Flow'!DZ94","v":-125},{"$f":"'Partnership Pre-tax Cash Flow'!EA94","v":-125},{"$f":"'Partnership Pre-tax Cash Flow'!EB94","v":-125},{"$f":"'Partnership Pre-tax Cash Flow'!EC94","v":-125},{"$f":"'Partnership Pre-tax Cash Flow'!ED94","v":-125},{"$f":"'Partnership Pre-tax Cash Flow'!EE94","v":-125},{"$f":"'Partnership Pre-tax Cash Flow'!EF94","v":-125},{"$f":"'Partnership Pre-tax Cash Flow'!EG94","v":-125},{"$f":"'Partnership Pre-tax Cash Flow'!EH94","v":-125},{"$f":"'Partnership Pre-tax Cash Flow'!EI94","v":-125},{"$f":"'Partnership Pre-tax Cash Flow'!EJ94","v":-125},{"$f":"'Partnership Pre-tax Cash Flow'!EK94","v":-125},{"$f":"'Partnership Pre-tax Cash Flow'!EL94","v":-125},{"$f":"'Partnership Pre-tax Cash Flow'!EM94","v":-125},{"$f":"'Partnership Pre-tax Cash Flow'!EN94","v":-125},{"$f":"'Partnership Pre-tax Cash Flow'!EO94","v":-125},{"$f":"'Partnership Pre-tax Cash Flow'!EP94","v":-125},{"$f":"'Partnership Pre-tax Cash Flow'!EQ94","v":-125},{"$f":"'Partnership Pre-tax Cash Flow'!ER94","v":-125},{"$f":"'Partnership Pre-tax Cash Flow'!ES94","v":-125},{"$f":"'Partnership Pre-tax Cash Flow'!ET94","v":-125},{"$f":"'Partnership Pre-tax Cash Flow'!EU94","v":-125},{"$f":"'Partnership Pre-tax Cash Flow'!EV94","v":-125},{"$f":"'Partnership Pre-tax Cash Flow'!EW94","v":-125},{"$f":"'Partnership Pre-tax Cash Flow'!EX94","v":-125},{"$f":"'Partnership Pre-tax Cash Flow'!EY94","v":-125},{"$f":"'Partnership Pre-tax Cash Flow'!EZ94","v":-125},{"$f":"'Partnership Pre-tax Cash Flow'!FA94","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!FB94","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!FC94","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!FD94","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!FE94","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!FF94","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!FG94","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!FH94","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!FI94","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!FJ94","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!FK94","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!FL94","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!FM94","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!FN94","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!FO94","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!FP94","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!FQ94","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!FR94","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!FS94","v":0}]
[null,null,"Land",null,null,null,null,-17500,{"$f":"'Partnership Pre-tax Cash Flow'!I95","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!J95","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!K95","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!L95","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!M95","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!N95","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!O95","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!P95","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!Q95","v":-125},{"$f":"'Partnership Pre-tax Cash Flow'!R95","v":-125},{"$f":"'Partnership Pre-tax Cash Flow'!S95","v":-125},{"$f":"'Partnership Pre-tax Cash Flow'!T95","v":-125},{"$f":"'Partnership Pre-tax Cash Flow'!U95","v":-125},{"$f":"'Partnership Pre-tax Cash Flow'!V95","v":-125},{"$f":"'Partnership Pre-tax Cash Flow'!W95","v":-125},{"$f":"'Partnership Pre-tax Cash Flow'!X95","v":-125},{"$f":"'Partnership Pre-tax Cash Flow'!Y95","v":-125},{"$f":"'Partnership Pre-tax Cash Flow'!Z95","v":-125},{"$f":"'Partnership Pre-tax Cash Flow'!AA95","v":-125},{"$f":"'Partnership Pre-tax Cash Flow'!AB95","v":-125},{"$f":"'Partnership Pre-tax Cash Flow'!AC95","v":-125},{"$f":"'Partnership Pre-tax Cash Flow'!AD95","v":-125},{"$f":"'Partnership Pre-tax Cash Flow'!AE95","v":-125},{"$f":"'Partnership Pre-tax Cash Flow'!AF95","v":-125},{"$f":"'Partnership Pre-tax Cash Flow'!AG95","v":-125},{"$f":"'Partnership Pre-tax Cash Flow'!AH95","v":-125},{"$f":"'Partnership Pre-tax Cash Flow'!AI95","v":-125},{"$f":"'Partnership Pre-tax Cash Flow'!AJ95","v":-125},{"$f":"'Partnership Pre-tax Cash Flow'!AK95","v":-125},{"$f":"'Partnership Pre-tax Cash Flow'!AL95","v":-125},{"$f":"'Partnership Pre-tax Cash Flow'!AM95","v":-125},{"$f":"'Partnership Pre-tax Cash Flow'!AN95","v":-125},{"$f":"'Partnership Pre-tax Cash Flow'!AO95","v":-125},{"$f":"'Partnership Pre-tax Cash Flow'!AP95","v":-125},{"$f":"'Partnership Pre-tax Cash Flow'!AQ95","v":-125},{"$f":"'Partnership Pre-tax Cash Flow'!AR95","v":-125},{"$f":"'Partnership Pre-tax Cash Flow'!AS95","v":-125},{"$f":"'Partnership Pre-tax Cash Flow'!AT95","v":-125},{"$f":"'Partnership Pre-tax Cash Flow'!AU95","v":-125},{"$f":"'Partnership Pre-tax Cash Flow'!AV95","v":-125},{"$f":"'Partnership Pre-tax Cash Flow'!AW95","v":-125},{"$f":"'Partnership Pre-tax Cash Flow'!AX95","v":-125},{"$f":"'Partnership Pre-tax Cash Flow'!AY95","v":-125},{"$f":"'Partnership Pre-tax Cash Flow'!AZ95","v":-125},{"$f":"'Partnership Pre-tax Cash Flow'!BA95","v":-125},{"$f":"'Partnership Pre-tax Cash Flow'!BB95","v":-125},{"$f":"'Partnership Pre-tax Cash Flow'!BC95","v":-125},{"$f":"'Partnership Pre-tax Cash Flow'!BD95","v":-125},{"$f":"'Partnership Pre-tax Cash Flow'!BE95","v":-125},{"$f":"'Partnership Pre-tax Cash Flow'!BF95","v":-125},{"$f":"'Partnership Pre-tax Cash Flow'!BG95","v":-125},{"$f":"'Partnership Pre-tax Cash Flow'!BH95","v":-125},{"$f":"'Partnership Pre-tax Cash Flow'!BI95","v":-125},{"$f":"'Partnership Pre-tax Cash Flow'!BJ95","v":-125},{"$f":"'Partnership Pre-tax Cash Flow'!BK95","v":-125},{"$f":"'Partnership Pre-tax Cash Flow'!BL95","v":-125},{"$f":"'Partnership Pre-tax Cash Flow'!BM95","v":-125},{"$f":"'Partnership Pre-tax Cash Flow'!BN95","v":-125},{"$f":"'Partnership Pre-tax Cash Flow'!BO95","v":-125},{"$f":"'Partnership Pre-tax Cash Flow'!BP95","v":-125},{"$f":"'Partnership Pre-tax Cash Flow'!BQ95","v":-125},{"$f":"'Partnership Pre-tax Cash Flow'!BR95","v":-125},{"$f":"'Partnership Pre-tax Cash Flow'!BS95","v":-125},{"$f":"'Partnership Pre-tax Cash Flow'!BT95","v":-125},{"$f":"'Partnership Pre-tax Cash Flow'!BU95","v":-125},{"$f":"'Partnership Pre-tax Cash Flow'!BV95","v":-125},{"$f":"'Partnership Pre-tax Cash Flow'!BW95","v":-125},{"$f":"'Partnership Pre-tax Cash Flow'!BX95","v":-125},{"$f":"'Partnership Pre-tax Cash Flow'!BY95","v":-125},{"$f":"'Partnership Pre-tax Cash Flow'!BZ95","v":-125},{"$f":"'Partnership Pre-tax Cash Flow'!CA95","v":-125},{"$f":"'Partnership Pre-tax Cash Flow'!CB95","v":-125},{"$f":"'Partnership Pre-tax Cash Flow'!CC95","v":-125},{"$f":"'Partnership Pre-tax Cash Flow'!CD95","v":-125},{"$f":"'Partnership Pre-tax Cash Flow'!CE95","v":-125},{"$f":"'Partnership Pre-tax Cash Flow'!CF95","v":-125},{"$f":"'Partnership Pre-tax Cash Flow'!CG95","v":-125},{"$f":"'Partnership Pre-tax Cash Flow'!CH95","v":-125},{"$f":"'Partnership Pre-tax Cash Flow'!CI95","v":-125},{"$f":"'Partnership Pre-tax Cash Flow'!CJ95","v":-125},{"$f":"'Partnership Pre-tax Cash Flow'!CK95","v":-125},{"$f":"'Partnership Pre-tax Cash Flow'!CL95","v":-125},{"$f":"'Partnership Pre-tax Cash Flow'!CM95","v":-125},{"$f":"'Partnership Pre-tax Cash Flow'!CN95","v":-125},{"$f":"'Partnership Pre-tax Cash Flow'!CO95","v":-125},{"$f":"'Partnership Pre-tax Cash Flow'!CP95","v":-125},{"$f":"'Partnership Pre-tax Cash Flow'!CQ95","v":-125},{"$f":"'Partnership Pre-tax Cash Flow'!CR95","v":-125},{"$f":"'Partnership Pre-tax Cash Flow'!CS95","v":-125},{"$f":"'Partnership Pre-tax Cash Flow'!CT95","v":-125},{"$f":"'Partnership Pre-tax Cash Flow'!CU95","v":-125},{"$f":"'Partnership Pre-tax Cash Flow'!CV95","v":-125},{"$f":"'Partnership Pre-tax Cash Flow'!CW95","v":-125},{"$f":"'Partnership Pre-tax Cash Flow'!CX95","v":-125},{"$f":"'Partnership Pre-tax Cash Flow'!CY95","v":-125},{"$f":"'Partnership Pre-tax Cash Flow'!CZ95","v":-125},{"$f":"'Partnership Pre-tax Cash Flow'!DA95","v":-125},{"$f":"'Partnership Pre-tax Cash Flow'!DB95","v":-125},{"$f":"'Partnership Pre-tax Cash Flow'!DC95","v":-125},{"$f":"'Partnership Pre-tax Cash Flow'!DD95","v":-125},{"$f":"'Partnership Pre-tax Cash Flow'!DE95","v":-125},{"$f":"'Partnership Pre-tax Cash Flow'!DF95","v":-125},{"$f":"'Partnership Pre-tax Cash Flow'!DG95","v":-125},{"$f":"'Partnership Pre-tax Cash Flow'!DH95","v":-125},{"$f":"'Partnership Pre-tax Cash Flow'!DI95","v":-125},{"$f":"'Partnership Pre-tax Cash Flow'!DJ95","v":-125},{"$f":"'Partnership Pre-tax Cash Flow'!DK95","v":-125},{"$f":"'Partnership Pre-tax Cash Flow'!DL95","v":-125},{"$f":"'Partnership Pre-tax Cash Flow'!DM95","v":-125},{"$f":"'Partnership Pre-tax Cash Flow'!DN95","v":-125},{"$f":"'Partnership Pre-tax Cash Flow'!DO95","v":-125},{"$f":"'Partnership Pre-tax Cash Flow'!DP95","v":-125},{"$f":"'Partnership Pre-tax Cash Flow'!DQ95","v":-125},{"$f":"'Partnership Pre-tax Cash Flow'!DR95","v":-125},{"$f":"'Partnership Pre-tax Cash Flow'!DS95","v":-125},{"$f":"'Partnership Pre-tax Cash Flow'!DT95","v":-125},{"$f":"'Partnership Pre-tax Cash Flow'!DU95","v":-125},{"$f":"'Partnership Pre-tax Cash Flow'!DV95","v":-125},{"$f":"'Partnership Pre-tax Cash Flow'!DW95","v":-125},{"$f":"'Partnership Pre-tax Cash Flow'!DX95","v":-125},{"$f":"'Partnership Pre-tax Cash Flow'!DY95","v":-125},{"$f":"'Partnership Pre-tax Cash Flow'!DZ95","v":-125},{"$f":"'Partnership Pre-tax Cash Flow'!EA95","v":-125},{"$f":"'Partnership Pre-tax Cash Flow'!EB95","v":-125},{"$f":"'Partnership Pre-tax Cash Flow'!EC95","v":-125},{"$f":"'Partnership Pre-tax Cash Flow'!ED95","v":-125},{"$f":"'Partnership Pre-tax Cash Flow'!EE95","v":-125},{"$f":"'Partnership Pre-tax Cash Flow'!EF95","v":-125},{"$f":"'Partnership Pre-tax Cash Flow'!EG95","v":-125},{"$f":"'Partnership Pre-tax Cash Flow'!EH95","v":-125},{"$f":"'Partnership Pre-tax Cash Flow'!EI95","v":-125},{"$f":"'Partnership Pre-tax Cash Flow'!EJ95","v":-125},{"$f":"'Partnership Pre-tax Cash Flow'!EK95","v":-125},{"$f":"'Partnership Pre-tax Cash Flow'!EL95","v":-125},{"$f":"'Partnership Pre-tax Cash Flow'!EM95","v":-125},{"$f":"'Partnership Pre-tax Cash Flow'!EN95","v":-125},{"$f":"'Partnership Pre-tax Cash Flow'!EO95","v":-125},{"$f":"'Partnership Pre-tax Cash Flow'!EP95","v":-125},{"$f":"'Partnership Pre-tax Cash Flow'!EQ95","v":-125},{"$f":"'Partnership Pre-tax Cash Flow'!ER95","v":-125},{"$f":"'Partnership Pre-tax Cash Flow'!ES95","v":-125},{"$f":"'Partnership Pre-tax Cash Flow'!ET95","v":-125},{"$f":"'Partnership Pre-tax Cash Flow'!EU95","v":-125},{"$f":"'Partnership Pre-tax Cash Flow'!EV95","v":-125},{"$f":"'Partnership Pre-tax Cash Flow'!EW95","v":-125},{"$f":"'Partnership Pre-tax Cash Flow'!EX95","v":-125},{"$f":"'Partnership Pre-tax Cash Flow'!EY95","v":-125},{"$f":"'Partnership Pre-tax Cash Flow'!EZ95","v":-125},{"$f":"'Partnership Pre-tax Cash Flow'!FA95","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!FB95","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!FC95","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!FD95","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!FE95","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!FF95","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!FG95","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!FH95","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!FI95","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!FJ95","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!FK95","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!FL95","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!FM95","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!FN95","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!FO95","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!FP95","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!FQ95","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!FR95","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!FS95","v":0}]
[null,null,"Maintenance - Inverter replacement",null,null,null,null,-1677.5362659139314,{"$f":"'Partnership Pre-tax Cash Flow'!I98","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!J98","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!K98","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!L98","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!M98","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!N98","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!O98","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!P98","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!Q98","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!R98","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!S98","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!T98","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!U98","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!V98","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!W98","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!X98","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!Y98","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!Z98","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!AA98","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!AB98","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!AC98","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!AD98","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!AE98","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!AF98","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!AG98","v":-22.47372638897744},{"$f":"'Partnership Pre-tax Cash Flow'!AH98","v":-22.47372638897744},{"$f":"'Partnership Pre-tax Cash Flow'!AI98","v":-22.47372638897744},{"$f":"'Partnership Pre-tax Cash Flow'!AJ98","v":-22.47372638897744},{"$f":"'Partnership Pre-tax Cash Flow'!AK98","v":-22.926583226624594},{"$f":"'Partnership Pre-tax Cash Flow'!AL98","v":-22.926583226624594},{"$f":"'Partnership Pre-tax Cash Flow'!AM98","v":-22.926583226624594},{"$f":"'Partnership Pre-tax Cash Flow'!AN98","v":-22.926583226624594},{"$f":"'Partnership Pre-tax Cash Flow'!AO98","v":-23.388565356261797},{"$f":"'Partnership Pre-tax Cash Flow'!AP98","v":-23.388565356261797},{"$f":"'Partnership Pre-tax Cash Flow'!AQ98","v":-23.388565356261797},{"$f":"'Partnership Pre-tax Cash Flow'!AR98","v":-23.388565356261797},{"$f":"'Partnership Pre-tax Cash Flow'!AS98","v":-23.859856657090987},{"$f":"'Partnership Pre-tax Cash Flow'!AT98","v":-23.859856657090987},{"$f":"'Partnership Pre-tax Cash Flow'!AU98","v":-23.859856657090987},{"$f":"'Partnership Pre-tax Cash Flow'!AV98","v":-23.859856657090987},{"$f":"'Partnership Pre-tax Cash Flow'!AW98","v":-24.340644713572093},{"$f":"'Partnership Pre-tax Cash Flow'!AX98","v":-24.340644713572093},{"$f":"'Partnership Pre-tax Cash Flow'!AY98","v":-24.340644713572093},{"$f":"'Partnership Pre-tax Cash Flow'!AZ98","v":-24.340644713572093},{"$f":"'Partnership Pre-tax Cash Flow'!BA98","v":-24.831120890085813},{"$f":"'Partnership Pre-tax Cash Flow'!BB98","v":-24.831120890085813},{"$f":"'Partnership Pre-tax Cash Flow'!BC98","v":-24.831120890085813},{"$f":"'Partnership Pre-tax Cash Flow'!BD98","v":-24.831120890085813},{"$f":"'Partnership Pre-tax Cash Flow'!BE98","v":-25.331480407100926},{"$f":"'Partnership Pre-tax Cash Flow'!BF98","v":-25.331480407100926},{"$f":"'Partnership Pre-tax Cash Flow'!BG98","v":-25.331480407100926},{"$f":"'Partnership Pre-tax Cash Flow'!BH98","v":-25.331480407100926},{"$f":"'Partnership Pre-tax Cash Flow'!BI98","v":-25.841922418876372},{"$f":"'Partnership Pre-tax Cash Flow'!BJ98","v":-25.841922418876372},{"$f":"'Partnership Pre-tax Cash Flow'!BK98","v":-25.841922418876372},{"$f":"'Partnership Pre-tax Cash Flow'!BL98","v":-25.841922418876372},{"$f":"'Partnership Pre-tax Cash Flow'!BM98","v":-26.362650092729123},{"$f":"'Partnership Pre-tax Cash Flow'!BN98","v":-26.362650092729123},{"$f":"'Partnership Pre-tax Cash Flow'!BO98","v":-26.362650092729123},{"$f":"'Partnership Pre-tax Cash Flow'!BP98","v":-26.362650092729123},{"$f":"'Partnership Pre-tax Cash Flow'!BQ98","v":-26.893870689899302},{"$f":"'Partnership Pre-tax Cash Flow'!BR98","v":-26.893870689899302},{"$f":"'Partnership Pre-tax Cash Flow'!BS98","v":-26.893870689899302},{"$f":"'Partnership Pre-tax Cash Flow'!BT98","v":-26.893870689899302},{"$f":"'Partnership Pre-tax Cash Flow'!BU98","v":-27.435795648044774},{"$f":"'Partnership Pre-tax Cash Flow'!BV98","v":-27.435795648044774},{"$f":"'Partnership Pre-tax Cash Flow'!BW98","v":-27.435795648044774},{"$f":"'Partnership Pre-tax Cash Flow'!BX98","v":-27.435795648044774},{"$f":"'Partnership Pre-tax Cash Flow'!BY98","v":-27.988640665398052},{"$f":"'Partnership Pre-tax Cash Flow'!BZ98","v":-27.988640665398052},{"$f":"'Partnership Pre-tax Cash Flow'!CA98","v":-27.988640665398052},{"$f":"'Partnership Pre-tax Cash Flow'!CB98","v":-27.988640665398052},{"$f":"'Partnership Pre-tax Cash Flow'!CC98","v":-28.552625786619039},{"$f":"'Partnership Pre-tax Cash Flow'!CD98","v":-28.552625786619039},{"$f":"'Partnership Pre-tax Cash Flow'!CE98","v":-28.552625786619039},{"$f":"'Partnership Pre-tax Cash Flow'!CF98","v":-28.552625786619039},{"$f":"'Partnership Pre-tax Cash Flow'!CG98","v":-29.127975490377683},{"$f":"'Partnership Pre-tax Cash Flow'!CH98","v":-29.127975490377683},{"$f":"'Partnership Pre-tax Cash Flow'!CI98","v":-29.127975490377683},{"$f":"'Partnership Pre-tax Cash Flow'!CJ98","v":-29.127975490377683},{"$f":"'Partnership Pre-tax Cash Flow'!CK98","v":-29.714918778701502},{"$f":"'Partnership Pre-tax Cash Flow'!CL98","v":-29.714918778701502},{"$f":"'Partnership Pre-tax Cash Flow'!CM98","v":-29.714918778701502},{"$f":"'Partnership Pre-tax Cash Flow'!CN98","v":-29.714918778701502},{"$f":"'Partnership Pre-tax Cash Flow'!CO98","v":-30.313689268123532},{"$f":"'Partnership Pre-tax Cash Flow'!CP98","v":-30.313689268123532},{"$f":"'Partnership Pre-tax Cash Flow'!CQ98","v":-30.313689268123532},{"$f":"'Partnership Pre-tax Cash Flow'!CR98","v":-30.313689268123532},{"$f":"'Partnership Pre-tax Cash Flow'!CS98","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!CT98","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!CU98","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!CV98","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!CW98","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!CX98","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!CY98","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!CZ98","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!DA98","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!DB98","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!DC98","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!DD98","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!DE98","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!DF98","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!DG98","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!DH98","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!DI98","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!DJ98","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!DK98","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!DL98","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!DM98","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!DN98","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!DO98","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!DP98","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!DQ98","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!DR98","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!DS98","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!DT98","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!DU98","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!DV98","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!DW98","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!DX98","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!DY98","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!DZ98","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!EA98","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!EB98","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!EC98","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!ED98","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!EE98","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!EF98","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!EG98","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!EH98","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!EI98","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!EJ98","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!EK98","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!EL98","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!EM98","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!EN98","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!EO98","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!EP98","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!EQ98","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!ER98","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!ES98","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!ET98","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!EU98","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!EV98","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!EW98","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!EX98","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!EY98","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!EZ98","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!FA98","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!FB98","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!FC98","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!FD98","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!FE98","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!FF98","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!FG98","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!FH98","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!FI98","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!FJ98","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!FK98","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!FL98","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!FM98","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!FN98","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!FO98","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!FP98","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!FQ98","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!FR98","v":0},{"$f":"'Partnership Pre-tax Cash Flow'!FS98","v":0}]
[null,null,"Total",null,null," ",null,{"$f":"SUM(I36:FS36)","v":-121149.10354432333},{"$f":"SUM(I26:I35)","v":0},{"$f":"SUM(J26:J35)","v":0},0,0,0,0,0,0,-781.00142077800547,-781.81938098913815,-782.64140068082827,-783.46749999999997,-784.29769919356556,-785.13201860892093,-785.97047869444486,-786.81310000000008,-787.65990317743695,-788.51090898109942,-789.36613826833377,-790.22561200000018,-791.08935124098571,-791.95737716072142,-792.82971103370051,-793.70637424000029,-817.06111465478295,-817.94650109291331,-818.83628164335209,-819.73047811377774,-821.08196925774632,-821.98506342463929,-822.89263958608683,-823.804719985921,{"$f":"SUM(AO26:AO35)","v":-825.18330910800591},-826.10446515823685,-827.03019284291327,-827.96051485074418,-829.36674528387005,-830.30632445510548,-831.25056669347543,-832.19949514146299,-833.63392111288681,-834.59229186754703,-835.55541895068438,-836.52332596763165,-837.98651281738682,-838.96405098714024,-839.94644061194026,-840.93370576922655,-842.42623017294795,-843.42331910609653,-844.42535652339257,-845.43236698382441,-846.95481718004044,-847.97184789185189,-848.99392605749392,-850.02107672713453,-851.57405274911662,-852.61142407516422,-853.65394380411908,-854.70163748715242,-856.28575139941449,-857.34387015198308,-858.4072402755171,-859.47588783221113,{"$f":"SUM(BU26:BU35)","v":-861.09176397175031},-862.1710450993703,-863.25568262537502,-864.34570313320285,-865.99397835557784,-867.09484510575021,-868.20117538227498,-869.31299630025944,-870.9943202306024,-872.11720431577828,-873.24566119783344,-874.37971853417764,-876.09475382324092,-877.24009559012018,-878.39112160981642,-879.54786009288762,-881.29728267822202,-882.46553128043888,-883.63957782052921,-884.81945107326169,-886.6039504456345,-887.79556401989578,-888.99309149078783,-890.19656220857496,-861.09231640106123,-862.30776224680778,-863.52924026711764,-864.75678039926061,-865.99041272908266,-867.23016749174394,-868.47607507246005,-869.72816600724582,{"$f":"SUM(DA26:DA35)","v":-870.98647098366428},-872.25102084157891,-873.52184657390933,-874.79897932739073,-876.08245040333759,-877.37229125841054,-878.66853350538759,-879.97120891393865,-881.28034941140436,-882.59598708357885,-883.91815417549537,-885.24688309221756,-886.58220639963258,-887.92415682525052,-889.27276725900538,-890.62807075406192,-891.99010052762526,-893.35888996175549,-894.73447260418561,-896.1168821691432,-897.50615253817796,-898.90231776099085,-900.30541205626946,-901.71546981252618,-903.13252558894146,-904.55661411621065,-905.98777029739483,-907.42602920877675,-908.87142610072044,-910.32399639853497,-911.78377570334283,-913.25079979295242,{"$f":"SUM(EG26:EG35)","v":-914.72510462273488},-916.20672632650576,-917.69570121740969,-919.19206578881153,-920.69585671518962,-922.20711085303594,-923.72586524175802,-925.25215710458781,-926.78602384949363,-928.32750307009678,-929.87663254659321,-931.43345024667963,-932.99799432648354,-934.5703031314988,-936.15041519752526,-937.73836925161334,-939.33420421301332,-940.93795919412878,-942.54967350147581,-944.16938663664575,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(FM26:FM35)","v":0},0,0,0,0,0,0]
[]
[null,null,"EBITDA",null,null,null,null,{"$f":"SUM(I38:FS38)","v":-121149.10354432333},{"$f":"I23+I36","v":0},{"$f":"J23+J36","v":0},0,0,0,0,0,0,-781.00142077800547,-781.81938098913815,-782.64140068082827,-783.46749999999997,-784.29769919356556,-785.13201860892093,-785.97047869444486,-786.81310000000008,-787.65990317743695,-788.51090898109942,-789.36613826833377,-790.22561200000018,-791.08935124098571,-791.95737716072142,-792.82971103370051,-793.70637424000029,-817.06111465478295,-817.94650109291331,-818.83628164335209,-819.73047811377774,-821.08196925774632,-821.98506342463929,-822.89263958608683,-823.804719985921,-825.18330910800591,-826.10446515823685,-827.03019284291327,-827.96051485074418,-829.36674528387005,-830.30632445510548,-831.25056669347543,-832.19949514146299,-833.63392111288681,-834.59229186754703,-835.55541895068438,-836.52332596763165,-837.98651281738682,-838.96405098714024,-839.94644061194026,-840.93370576922655,-842.42623017294795,-843.42331910609653,-844.42535652339257,-845.43236698382441,-846.95481718004044,-847.97184789185189,-848.99392605749392,-850.02107672713453,-851.57405274911662,-852.61142407516422,-853.65394380411908,-854.70163748715242,-856.28575139941449,-857.34387015198308,-858.4072402755171,-859.47588783221113,-861.09176397175031,{"$f":"BV23+BV36","v":-862.1710450993703},-863.25568262537502,-864.34570313320285,-865.99397835557784,-867.09484510575021,-868.20117538227498,-869.31299630025944,-870.9943202306024,-872.11720431577828,-873.24566119783344,-874.37971853417764,-876.09475382324092,-877.24009559012018,-878.39112160981642,-879.54786009288762,-881.29728267822202,-882.46553128043888,-883.63957782052921,-884.81945107326169,-886.6039504456345,-887.79556401989578,-888.99309149078783,-890.19656220857496,-861.09231640106123,-862.30776224680778,-863.52924026711764,-864.75678039926061,-865.99041272908266,-867.23016749174394,-868.47607507246005,-869.72816600724582,-870.98647098366428,-872.25102084157891,-873.52184657390933,-874.79897932739073,-876.08245040333759,-877.37229125841054,-878.66853350538759,-879.97120891393865,-881.28034941140436,-882.59598708357885,-883.91815417549537,-885.24688309221756,-886.58220639963258,-887.92415682525052,-889.27276725900538,-890.62807075406192,-891.99010052762526,-893.35888996175549,-894.73447260418561,-896.1168821691432,-897.50615253817796,-898.90231776099085,-900.30541205626946,-901.71546981252618,-903.13252558894146,-904.55661411621065,-905.98777029739483,-907.42602920877675,-908.87142610072044,-910.32399639853497,-911.78377570334283,-913.25079979295242,-914.72510462273488,{"$f":"EH23+EH36","v":-916.20672632650576},-917.69570121740969,-919.19206578881153,-920.69585671518962,-922.20711085303594,-923.72586524175802,-925.25215710458781,-926.78602384949363,-928.32750307009678,-929.87663254659321,-931.43345024667963,-932.99799432648354,-934.5703031314988,-936.15041519752526,-937.73836925161334,-939.33420421301332,-940.93795919412878,-942.54967350147581,-944.16938663664575,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Construction costs"]
[null,null,"Development",null,null,null,null,{"$f":"SUM(I41:FS41)","v":0},{"$f":"-Construction!I35","v":0},{"$f":"-Construction!J35","v":0},{"$f":"-Construction!K35","v":0},{"$f":"-Construction!L35","v":0},{"$f":"-Construction!M35","v":0},{"$f":"-Construction!N35","v":0},{"$f":"-Construction!O35","v":0},{"$f":"-Construction!P35","v":0},{"$f":"-Construction!Q35","v":0},{"$f":"-Construction!R35","v":0},{"$f":"-Construction!S35","v":0},{"$f":"-Construction!T35","v":0},{"$f":"-Construction!U35","v":0},{"$f":"-Construction!V35","v":0},{"$f":"-Construction!W35","v":0},{"$f":"-Construction!X35","v":0},{"$f":"-Construction!Y35","v":0},{"$f":"-Construction!Z35","v":0},{"$f":"-Construction!AA35","v":0},{"$f":"-Construction!AB35","v":0},{"$f":"-Construction!AC35","v":0},{"$f":"-Construction!AD35","v":0},{"$f":"-Construction!AE35","v":0},{"$f":"-Construction!AF35","v":0},{"$f":"-Construction!AG35","v":0},{"$f":"-Construction!AH35","v":0},{"$f":"-Construction!AI35","v":0},{"$f":"-Construction!AJ35","v":0},{"$f":"-Construction!AK35","v":0},{"$f":"-Construction!AL35","v":0},{"$f":"-Construction!AM35","v":0},{"$f":"-Construction!AN35","v":0},{"$f":"-Construction!AO35","v":0},{"$f":"-Construction!AP35","v":0},{"$f":"-Construction!AQ35","v":0},{"$f":"-Construction!AR35","v":0},{"$f":"-Construction!AS35","v":0},{"$f":"-Construction!AT35","v":0},{"$f":"-Construction!AU35","v":0},{"$f":"-Construction!AV35","v":0},{"$f":"-Construction!AW35","v":0},{"$f":"-Construction!AX35","v":0},{"$f":"-Construction!AY35","v":0},{"$f":"-Construction!AZ35","v":0},{"$f":"-Construction!BA35","v":0},{"$f":"-Construction!BB35","v":0},{"$f":"-Construction!BC35","v":0},{"$f":"-Construction!BD35","v":0},{"$f":"-Construction!BE35","v":0},{"$f":"-Construction!BF35","v":0},{"$f":"-Construction!BG35","v":0},{"$f":"-Construction!BH35","v":0},{"$f":"-Construction!BI35","v":0},{"$f":"-Construction!BJ35","v":0},{"$f":"-Construction!BK35","v":0},{"$f":"-Construction!BL35","v":0},{"$f":"-Construction!BM35","v":0},{"$f":"-Construction!BN35","v":0},{"$f":"-Construction!BO35","v":0},{"$f":"-Construction!BP35","v":0},{"$f":"-Construction!BQ35","v":0},{"$f":"-Construction!BR35","v":0},{"$f":"-Construction!BS35","v":0},{"$f":"-Construction!BT35","v":0},{"$f":"-Construction!BU35","v":0},{"$f":"-Construction!BV35","v":0},{"$f":"-Construction!BW35","v":0},{"$f":"-Construction!BX35","v":0},{"$f":"-Construction!BY35","v":0},{"$f":"-Construction!BZ35","v":0},{"$f":"-Construction!CA35","v":0},{"$f":"-Construction!CB35","v":0},{"$f":"-Construction!CC35","v":0},{"$f":"-Construction!CD35","v":0},{"$f":"-Construction!CE35","v":0},{"$f":"-Construction!CF35","v":0},{"$f":"-Construction!CG35","v":0},{"$f":"-Construction!CH35","v":0},{"$f":"-Construction!CI35","v":0},{"$f":"-Construction!CJ35","v":0},{"$f":"-Construction!CK35","v":0},{"$f":"-Construction!CL35","v":0},{"$f":"-Construction!CM35","v":0},{"$f":"-Construction!CN35","v":0},{"$f":"-Construction!CO35","v":0},{"$f":"-Construction!CP35","v":0},{"$f":"-Construction!CQ35","v":0},{"$f":"-Construction!CR35","v":0},{"$f":"-Construction!CS35","v":0},{"$f":"-Construction!CT35","v":0},{"$f":"-Construction!CU35","v":0},{"$f":"-Construction!CV35","v":0},{"$f":"-Construction!CW35","v":0},{"$f":"-Construction!CX35","v":0},{"$f":"-Construction!CY35","v":0},{"$f":"-Construction!CZ35","v":0},{"$f":"-Construction!DA35","v":0},{"$f":"-Construction!DB35","v":0},{"$f":"-Construction!DC35","v":0},{"$f":"-Construction!DD35","v":0},{"$f":"-Construction!DE35","v":0},{"$f":"-Construction!DF35","v":0},{"$f":"-Construction!DG35","v":0},{"$f":"-Construction!DH35","v":0},{"$f":"-Construction!DI35","v":0},{"$f":"-Construction!DJ35","v":0},{"$f":"-Construction!DK35","v":0},{"$f":"-Construction!DL35","v":0},{"$f":"-Construction!DM35","v":0},{"$f":"-Construction!DN35","v":0},{"$f":"-Construction!DO35","v":0},{"$f":"-Construction!DP35","v":0},{"$f":"-Construction!DQ35","v":0},{"$f":"-Construction!DR35","v":0},{"$f":"-Construction!DS35","v":0},{"$f":"-Construction!DT35","v":0},{"$f":"-Construction!DU35","v":0},{"$f":"-Construction!DV35","v":0},{"$f":"-Construction!DW35","v":0},{"$f":"-Construction!DX35","v":0},{"$f":"-Construction!DY35","v":0},{"$f":"-Construction!DZ35","v":0},{"$f":"-Construction!EA35","v":0},{"$f":"-Construction!EB35","v":0},{"$f":"-Construction!EC35","v":0},{"$f":"-Construction!ED35","v":0},{"$f":"-Construction!EE35","v":0},{"$f":"-Construction!EF35","v":0},{"$f":"-Construction!EG35","v":0},{"$f":"-Construction!EH35","v":0},{"$f":"-Construction!EI35","v":0},{"$f":"-Construction!EJ35","v":0},{"$f":"-Construction!EK35","v":0},{"$f":"-Construction!EL35","v":0},{"$f":"-Construction!EM35","v":0},{"$f":"-Construction!EN35","v":0},{"$f":"-Construction!EO35","v":0},{"$f":"-Construction!EP35","v":0},{"$f":"-Construction!EQ35","v":0},{"$f":"-Construction!ER35","v":0},{"$f":"-Construction!ES35","v":0},{"$f":"-Construction!ET35","v":0},{"$f":"-Construction!EU35","v":0},{"$f":"-Construction!EV35","v":0},{"$f":"-Construction!EW35","v":0},{"$f":"-Construction!EX35","v":0},{"$f":"-Construction!EY35","v":0},{"$f":"-Construction!EZ35","v":0},{"$f":"-Construction!FA35","v":0},{"$f":"-Construction!FB35","v":0},{"$f":"-Construction!FC35","v":0},{"$f":"-Construction!FD35","v":0},{"$f":"-Construction!FE35","v":0},{"$f":"-Construction!FF35","v":0},{"$f":"-Construction!FG35","v":0},{"$f":"-Construction!FH35","v":0},{"$f":"-Construction!FI35","v":0},{"$f":"-Construction!FJ35","v":0},{"$f":"-Construction!FK35","v":0},{"$f":"-Construction!FL35","v":0},{"$f":"-Construction!FM35","v":0},{"$f":"-Construction!FN35","v":0},{"$f":"-Construction!FO35","v":0},{"$f":"-Construction!FP35","v":0},{"$f":"-Construction!FQ35","v":0},{"$f":"-Construction!FR35","v":0},{"$f":"-Construction!FS35","v":0}]
[null,null,"Capital expenditure",null,null,null,null,-292950,{"$f":"-Construction!I36","v":0},{"$f":"-Construction!J36","v":0},{"$f":"-Construction!K36","v":0},{"$f":"-Construction!L36","v":0},{"$f":"-Construction!M36","v":-73237.5},{"$f":"-Construction!N36","v":-73237.5},{"$f":"-Construction!O36","v":-73237.5},{"$f":"-Construction!P36","v":-73237.5},{"$f":"-Construction!Q36","v":0},{"$f":"-Construction!R36","v":0},{"$f":"-Construction!S36","v":0},{"$f":"-Construction!T36","v":0},{"$f":"-Construction!U36","v":0},{"$f":"-Construction!V36","v":0},{"$f":"-Construction!W36","v":0},{"$f":"-Construction!X36","v":0},{"$f":"-Construction!Y36","v":0},{"$f":"-Construction!Z36","v":0},{"$f":"-Construction!AA36","v":0},{"$f":"-Construction!AB36","v":0},{"$f":"-Construction!AC36","v":0},{"$f":"-Construction!AD36","v":0},{"$f":"-Construction!AE36","v":0},{"$f":"-Construction!AF36","v":0},{"$f":"-Construction!AG36","v":0},{"$f":"-Construction!AH36","v":0},{"$f":"-Construction!AI36","v":0},{"$f":"-Construction!AJ36","v":0},{"$f":"-Construction!AK36","v":0},{"$f":"-Construction!AL36","v":0},{"$f":"-Construction!AM36","v":0},{"$f":"-Construction!AN36","v":0},{"$f":"-Construction!AO36","v":0},{"$f":"-Construction!AP36","v":0},{"$f":"-Construction!AQ36","v":0},{"$f":"-Construction!AR36","v":0},{"$f":"-Construction!AS36","v":0},{"$f":"-Construction!AT36","v":0},{"$f":"-Construction!AU36","v":0},{"$f":"-Construction!AV36","v":0},{"$f":"-Construction!AW36","v":0},{"$f":"-Construction!AX36","v":0},{"$f":"-Construction!AY36","v":0},{"$f":"-Construction!AZ36","v":0},{"$f":"-Construction!BA36","v":0},{"$f":"-Construction!BB36","v":0},{"$f":"-Construction!BC36","v":0},{"$f":"-Construction!BD36","v":0},{"$f":"-Construction!BE36","v":0},{"$f":"-Construction!BF36","v":0},{"$f":"-Construction!BG36","v":0},{"$f":"-Construction!BH36","v":0},{"$f":"-Construction!BI36","v":0},{"$f":"-Construction!BJ36","v":0},{"$f":"-Construction!BK36","v":0},{"$f":"-Construction!BL36","v":0},{"$f":"-Construction!BM36","v":0},{"$f":"-Construction!BN36","v":0},{"$f":"-Construction!BO36","v":0},{"$f":"-Construction!BP36","v":0},{"$f":"-Construction!BQ36","v":0},{"$f":"-Construction!BR36","v":0},{"$f":"-Construction!BS36","v":0},{"$f":"-Construction!BT36","v":0},{"$f":"-Construction!BU36","v":0},{"$f":"-Construction!BV36","v":0},{"$f":"-Construction!BW36","v":0},{"$f":"-Construction!BX36","v":0},{"$f":"-Construction!BY36","v":0},{"$f":"-Construction!BZ36","v":0},{"$f":"-Construction!CA36","v":0},{"$f":"-Construction!CB36","v":0},{"$f":"-Construction!CC36","v":0},{"$f":"-Construction!CD36","v":0},{"$f":"-Construction!CE36","v":0},{"$f":"-Construction!CF36","v":0},{"$f":"-Construction!CG36","v":0},{"$f":"-Construction!CH36","v":0},{"$f":"-Construction!CI36","v":0},{"$f":"-Construction!CJ36","v":0},{"$f":"-Construction!CK36","v":0},{"$f":"-Construction!CL36","v":0},{"$f":"-Construction!CM36","v":0},{"$f":"-Construction!CN36","v":0},{"$f":"-Construction!CO36","v":0},{"$f":"-Construction!CP36","v":0},{"$f":"-Construction!CQ36","v":0},{"$f":"-Construction!CR36","v":0},{"$f":"-Construction!CS36","v":0},{"$f":"-Construction!CT36","v":0},{"$f":"-Construction!CU36","v":0},{"$f":"-Construction!CV36","v":0},{"$f":"-Construction!CW36","v":0},{"$f":"-Construction!CX36","v":0},{"$f":"-Construction!CY36","v":0},{"$f":"-Construction!CZ36","v":0},{"$f":"-Construction!DA36","v":0},{"$f":"-Construction!DB36","v":0},{"$f":"-Construction!DC36","v":0},{"$f":"-Construction!DD36","v":0},{"$f":"-Construction!DE36","v":0},{"$f":"-Construction!DF36","v":0},{"$f":"-Construction!DG36","v":0},{"$f":"-Construction!DH36","v":0},{"$f":"-Construction!DI36","v":0},{"$f":"-Construction!DJ36","v":0},{"$f":"-Construction!DK36","v":0},{"$f":"-Construction!DL36","v":0},{"$f":"-Construction!DM36","v":0},{"$f":"-Construction!DN36","v":0},{"$f":"-Construction!DO36","v":0},{"$f":"-Construction!DP36","v":0},{"$f":"-Construction!DQ36","v":0},{"$f":"-Construction!DR36","v":0},{"$f":"-Construction!DS36","v":0},{"$f":"-Construction!DT36","v":0},{"$f":"-Construction!DU36","v":0},{"$f":"-Construction!DV36","v":0},{"$f":"-Construction!DW36","v":0},{"$f":"-Construction!DX36","v":0},{"$f":"-Construction!DY36","v":0},{"$f":"-Construction!DZ36","v":0},{"$f":"-Construction!EA36","v":0},{"$f":"-Construction!EB36","v":0},{"$f":"-Construction!EC36","v":0},{"$f":"-Construction!ED36","v":0},{"$f":"-Construction!EE36","v":0},{"$f":"-Construction!EF36","v":0},{"$f":"-Construction!EG36","v":0},{"$f":"-Construction!EH36","v":0},{"$f":"-Construction!EI36","v":0},{"$f":"-Construction!EJ36","v":0},{"$f":"-Construction!EK36","v":0},{"$f":"-Construction!EL36","v":0},{"$f":"-Construction!EM36","v":0},{"$f":"-Construction!EN36","v":0},{"$f":"-Construction!EO36","v":0},{"$f":"-Construction!EP36","v":0},{"$f":"-Construction!EQ36","v":0},{"$f":"-Construction!ER36","v":0},{"$f":"-Construction!ES36","v":0},{"$f":"-Construction!ET36","v":0},{"$f":"-Construction!EU36","v":0},{"$f":"-Construction!EV36","v":0},{"$f":"-Construction!EW36","v":0},{"$f":"-Construction!EX36","v":0},{"$f":"-Construction!EY36","v":0},{"$f":"-Construction!EZ36","v":0},{"$f":"-Construction!FA36","v":0},{"$f":"-Construction!FB36","v":0},{"$f":"-Construction!FC36","v":0},{"$f":"-Construction!FD36","v":0},{"$f":"-Construction!FE36","v":0},{"$f":"-Construction!FF36","v":0},{"$f":"-Construction!FG36","v":0},{"$f":"-Construction!FH36","v":0},{"$f":"-Construction!FI36","v":0},{"$f":"-Construction!FJ36","v":0},{"$f":"-Construction!FK36","v":0},{"$f":"-Construction!FL36","v":0},{"$f":"-Construction!FM36","v":0},{"$f":"-Construction!FN36","v":0},{"$f":"-Construction!FO36","v":0},{"$f":"-Construction!FP36","v":0},{"$f":"-Construction!FQ36","v":0},{"$f":"-Construction!FR36","v":0},{"$f":"-Construction!FS36","v":0}]
[null,null,"Interest during construction",null,null,null,null,-4272.3753665875847,{"$f":"-Construction!I37","v":0},{"$f":"-Construction!J37","v":0},{"$f":"-Construction!K37","v":0},{"$f":"-Construction!L37","v":0},{"$f":"-Construction!M37","v":0},{"$f":"-Construction!N37","v":-729.96621862500001},{"$f":"-Construction!O37","v":-1422.2599674542241},{"$f":"-Construction!P37","v":-2120.1491805083606},{"$f":"-Construction!Q37","v":0},{"$f":"-Construction!R37","v":0},{"$f":"-Construction!S37","v":0},{"$f":"-Construction!T37","v":0},{"$f":"-Construction!U37","v":0},{"$f":"-Construction!V37","v":0},{"$f":"-Construction!W37","v":0},{"$f":"-Construction!X37","v":0},{"$f":"-Construction!Y37","v":0},{"$f":"-Construction!Z37","v":0},{"$f":"-Construction!AA37","v":0},{"$f":"-Construction!AB37","v":0},{"$f":"-Construction!AC37","v":0},{"$f":"-Construction!AD37","v":0},{"$f":"-Construction!AE37","v":0},{"$f":"-Construction!AF37","v":0},{"$f":"-Construction!AG37","v":0},{"$f":"-Construction!AH37","v":0},{"$f":"-Construction!AI37","v":0},{"$f":"-Construction!AJ37","v":0},{"$f":"-Construction!AK37","v":0},{"$f":"-Construction!AL37","v":0},{"$f":"-Construction!AM37","v":0},{"$f":"-Construction!AN37","v":0},{"$f":"-Construction!AO37","v":0},{"$f":"-Construction!AP37","v":0},{"$f":"-Construction!AQ37","v":0},{"$f":"-Construction!AR37","v":0},{"$f":"-Construction!AS37","v":0},{"$f":"-Construction!AT37","v":0},{"$f":"-Construction!AU37","v":0},{"$f":"-Construction!AV37","v":0},{"$f":"-Construction!AW37","v":0},{"$f":"-Construction!AX37","v":0},{"$f":"-Construction!AY37","v":0},{"$f":"-Construction!AZ37","v":0},{"$f":"-Construction!BA37","v":0},{"$f":"-Construction!BB37","v":0},{"$f":"-Construction!BC37","v":0},{"$f":"-Construction!BD37","v":0},{"$f":"-Construction!BE37","v":0},{"$f":"-Construction!BF37","v":0},{"$f":"-Construction!BG37","v":0},{"$f":"-Construction!BH37","v":0},{"$f":"-Construction!BI37","v":0},{"$f":"-Construction!BJ37","v":0},{"$f":"-Construction!BK37","v":0},{"$f":"-Construction!BL37","v":0},{"$f":"-Construction!BM37","v":0},{"$f":"-Construction!BN37","v":0},{"$f":"-Construction!BO37","v":0},{"$f":"-Construction!BP37","v":0},{"$f":"-Construction!BQ37","v":0},{"$f":"-Construction!BR37","v":0},{"$f":"-Construction!BS37","v":0},{"$f":"-Construction!BT37","v":0},{"$f":"-Construction!BU37","v":0},{"$f":"-Construction!BV37","v":0},{"$f":"-Construction!BW37","v":0},{"$f":"-Construction!BX37","v":0},{"$f":"-Construction!BY37","v":0},{"$f":"-Construction!BZ37","v":0},{"$f":"-Construction!CA37","v":0},{"$f":"-Construction!CB37","v":0},{"$f":"-Construction!CC37","v":0},{"$f":"-Construction!CD37","v":0},{"$f":"-Construction!CE37","v":0},{"$f":"-Construction!CF37","v":0},{"$f":"-Construction!CG37","v":0},{"$f":"-Construction!CH37","v":0},{"$f":"-Construction!CI37","v":0},{"$f":"-Construction!CJ37","v":0},{"$f":"-Construction!CK37","v":0},{"$f":"-Construction!CL37","v":0},{"$f":"-Construction!CM37","v":0},{"$f":"-Construction!CN37","v":0},{"$f":"-Construction!CO37","v":0},{"$f":"-Construction!CP37","v":0},{"$f":"-Construction!CQ37","v":0},{"$f":"-Construction!CR37","v":0},{"$f":"-Construction!CS37","v":0},{"$f":"-Construction!CT37","v":0},{"$f":"-Construction!CU37","v":0},{"$f":"-Construction!CV37","v":0},{"$f":"-Construction!CW37","v":0},{"$f":"-Construction!CX37","v":0},{"$f":"-Construction!CY37","v":0},{"$f":"-Construction!CZ37","v":0},{"$f":"-Construction!DA37","v":0},{"$f":"-Construction!DB37","v":0},{"$f":"-Construction!DC37","v":0},{"$f":"-Construction!DD37","v":0},{"$f":"-Construction!DE37","v":0},{"$f":"-Construction!DF37","v":0},{"$f":"-Construction!DG37","v":0},{"$f":"-Construction!DH37","v":0},{"$f":"-Construction!DI37","v":0},{"$f":"-Construction!DJ37","v":0},{"$f":"-Construction!DK37","v":0},{"$f":"-Construction!DL37","v":0},{"$f":"-Construction!DM37","v":0},{"$f":"-Construction!DN37","v":0},{"$f":"-Construction!DO37","v":0},{"$f":"-Construction!DP37","v":0},{"$f":"-Construction!DQ37","v":0},{"$f":"-Construction!DR37","v":0},{"$f":"-Construction!DS37","v":0},{"$f":"-Construction!DT37","v":0},{"$f":"-Construction!DU37","v":0},{"$f":"-Construction!DV37","v":0},{"$f":"-Construction!DW37","v":0},{"$f":"-Construction!DX37","v":0},{"$f":"-Construction!DY37","v":0},{"$f":"-Construction!DZ37","v":0},{"$f":"-Construction!EA37","v":0},{"$f":"-Construction!EB37","v":0},{"$f":"-Construction!EC37","v":0},{"$f":"-Construction!ED37","v":0},{"$f":"-Construction!EE37","v":0},{"$f":"-Construction!EF37","v":0},{"$f":"-Construction!EG37","v":0},{"$f":"-Construction!EH37","v":0},{"$f":"-Construction!EI37","v":0},{"$f":"-Construction!EJ37","v":0},{"$f":"-Construction!EK37","v":0},{"$f":"-Construction!EL37","v":0},{"$f":"-Construction!EM37","v":0},{"$f":"-Construction!EN37","v":0},{"$f":"-Construction!EO37","v":0},{"$f":"-Construction!EP37","v":0},{"$f":"-Construction!EQ37","v":0},{"$f":"-Construction!ER37","v":0},{"$f":"-Construction!ES37","v":0},{"$f":"-Construction!ET37","v":0},{"$f":"-Construction!EU37","v":0},{"$f":"-Construction!EV37","v":0},{"$f":"-Construction!EW37","v":0},{"$f":"-Construction!EX37","v":0},{"$f":"-Construction!EY37","v":0},{"$f":"-Construction!EZ37","v":0},{"$f":"-Construction!FA37","v":0},{"$f":"-Construction!FB37","v":0},{"$f":"-Construction!FC37","v":0},{"$f":"-Construction!FD37","v":0},{"$f":"-Construction!FE37","v":0},{"$f":"-Construction!FF37","v":0},{"$f":"-Construction!FG37","v":0},{"$f":"-Construction!FH37","v":0},{"$f":"-Construction!FI37","v":0},{"$f":"-Construction!FJ37","v":0},{"$f":"-Construction!FK37","v":0},{"$f":"-Construction!FL37","v":0},{"$f":"-Construction!FM37","v":0},{"$f":"-Construction!FN37","v":0},{"$f":"-Construction!FO37","v":0},{"$f":"-Construction!FP37","v":0},{"$f":"-Construction!FQ37","v":0},{"$f":"-Construction!FR37","v":0},{"$f":"-Construction!FS37","v":0}]
[null,null,"Financing fees",null,null,null,null,-5341.6839023121374,{"$f":"-Construction!I38","v":0},{"$f":"-Construction!J38","v":0},{"$f":"-Construction!K38","v":0},{"$f":"-Construction!L38","v":0},{"$f":"-Construction!M38","v":-4980.1499999999996},{"$f":"-Construction!N38","v":-213.4873125},{"$f":"-Construction!O38","v":-120.76112058609375},{"$f":"-Construction!P38","v":-27.28546922604335},{"$f":"-Construction!Q38","v":0},{"$f":"-Construction!R38","v":0},{"$f":"-Construction!S38","v":0},{"$f":"-Construction!T38","v":0},{"$f":"-Construction!U38","v":0},{"$f":"-Construction!V38","v":0},{"$f":"-Construction!W38","v":0},{"$f":"-Construction!X38","v":0},{"$f":"-Construction!Y38","v":0},{"$f":"-Construction!Z38","v":0},{"$f":"-Construction!AA38","v":0},{"$f":"-Construction!AB38","v":0},{"$f":"-Construction!AC38","v":0},{"$f":"-Construction!AD38","v":0},{"$f":"-Construction!AE38","v":0},{"$f":"-Construction!AF38","v":0},{"$f":"-Construction!AG38","v":0},{"$f":"-Construction!AH38","v":0},{"$f":"-Construction!AI38","v":0},{"$f":"-Construction!AJ38","v":0},{"$f":"-Construction!AK38","v":0},{"$f":"-Construction!AL38","v":0},{"$f":"-Construction!AM38","v":0},{"$f":"-Construction!AN38","v":0},{"$f":"-Construction!AO38","v":0},{"$f":"-Construction!AP38","v":0},{"$f":"-Construction!AQ38","v":0},{"$f":"-Construction!AR38","v":0},{"$f":"-Construction!AS38","v":0},{"$f":"-Construction!AT38","v":0},{"$f":"-Construction!AU38","v":0},{"$f":"-Construction!AV38","v":0},{"$f":"-Construction!AW38","v":0},{"$f":"-Construction!AX38","v":0},{"$f":"-Construction!AY38","v":0},{"$f":"-Construction!AZ38","v":0},{"$f":"-Construction!BA38","v":0},{"$f":"-Construction!BB38","v":0},{"$f":"-Construction!BC38","v":0},{"$f":"-Construction!BD38","v":0},{"$f":"-Construction!BE38","v":0},{"$f":"-Construction!BF38","v":0},{"$f":"-Construction!BG38","v":0},{"$f":"-Construction!BH38","v":0},{"$f":"-Construction!BI38","v":0},{"$f":"-Construction!BJ38","v":0},{"$f":"-Construction!BK38","v":0},{"$f":"-Construction!BL38","v":0},{"$f":"-Construction!BM38","v":0},{"$f":"-Construction!BN38","v":0},{"$f":"-Construction!BO38","v":0},{"$f":"-Construction!BP38","v":0},{"$f":"-Construction!BQ38","v":0},{"$f":"-Construction!BR38","v":0},{"$f":"-Construction!BS38","v":0},{"$f":"-Construction!BT38","v":0},{"$f":"-Construction!BU38","v":0},{"$f":"-Construction!BV38","v":0},{"$f":"-Construction!BW38","v":0},{"$f":"-Construction!BX38","v":0},{"$f":"-Construction!BY38","v":0},{"$f":"-Construction!BZ38","v":0},{"$f":"-Construction!CA38","v":0},{"$f":"-Construction!CB38","v":0},{"$f":"-Construction!CC38","v":0},{"$f":"-Construction!CD38","v":0},{"$f":"-Construction!CE38","v":0},{"$f":"-Construction!CF38","v":0},{"$f":"-Construction!CG38","v":0},{"$f":"-Construction!CH38","v":0},{"$f":"-Construction!CI38","v":0},{"$f":"-Construction!CJ38","v":0},{"$f":"-Construction!CK38","v":0},{"$f":"-Construction!CL38","v":0},{"$f":"-Construction!CM38","v":0},{"$f":"-Construction!CN38","v":0},{"$f":"-Construction!CO38","v":0},{"$f":"-Construction!CP38","v":0},{"$f":"-Construction!CQ38","v":0},{"$f":"-Construction!CR38","v":0},{"$f":"-Construction!CS38","v":0},{"$f":"-Construction!CT38","v":0},{"$f":"-Construction!CU38","v":0},{"$f":"-Construction!CV38","v":0},{"$f":"-Construction!CW38","v":0},{"$f":"-Construction!CX38","v":0},{"$f":"-Construction!CY38","v":0},{"$f":"-Construction!CZ38","v":0},{"$f":"-Construction!DA38","v":0},{"$f":"-Construction!DB38","v":0},{"$f":"-Construction!DC38","v":0},{"$f":"-Construction!DD38","v":0},{"$f":"-Construction!DE38","v":0},{"$f":"-Construction!DF38","v":0},{"$f":"-Construction!DG38","v":0},{"$f":"-Construction!DH38","v":0},{"$f":"-Construction!DI38","v":0},{"$f":"-Construction!DJ38","v":0},{"$f":"-Construction!DK38","v":0},{"$f":"-Construction!DL38","v":0},{"$f":"-Construction!DM38","v":0},{"$f":"-Construction!DN38","v":0},{"$f":"-Construction!DO38","v":0},{"$f":"-Construction!DP38","v":0},{"$f":"-Construction!DQ38","v":0},{"$f":"-Construction!DR38","v":0},{"$f":"-Construction!DS38","v":0},{"$f":"-Construction!DT38","v":0},{"$f":"-Construction!DU38","v":0},{"$f":"-Construction!DV38","v":0},{"$f":"-Construction!DW38","v":0},{"$f":"-Construction!DX38","v":0},{"$f":"-Construction!DY38","v":0},{"$f":"-Construction!DZ38","v":0},{"$f":"-Construction!EA38","v":0},{"$f":"-Construction!EB38","v":0},{"$f":"-Construction!EC38","v":0},{"$f":"-Construction!ED38","v":0},{"$f":"-Construction!EE38","v":0},{"$f":"-Construction!EF38","v":0},{"$f":"-Construction!EG38","v":0},{"$f":"-Construction!EH38","v":0},{"$f":"-Construction!EI38","v":0},{"$f":"-Construction!EJ38","v":0},{"$f":"-Construction!EK38","v":0},{"$f":"-Construction!EL38","v":0},{"$f":"-Construction!EM38","v":0},{"$f":"-Construction!EN38","v":0},{"$f":"-Construction!EO38","v":0},{"$f":"-Construction!EP38","v":0},{"$f":"-Construction!EQ38","v":0},{"$f":"-Construction!ER38","v":0},{"$f":"-Construction!ES38","v":0},{"$f":"-Construction!ET38","v":0},{"$f":"-Construction!EU38","v":0},{"$f":"-Construction!EV38","v":0},{"$f":"-Construction!EW38","v":0},{"$f":"-Construction!EX38","v":0},{"$f":"-Construction!EY38","v":0},{"$f":"-Construction!EZ38","v":0},{"$f":"-Construction!FA38","v":0},{"$f":"-Construction!FB38","v":0},{"$f":"-Construction!FC38","v":0},{"$f":"-Construction!FD38","v":0},{"$f":"-Construction!FE38","v":0},{"$f":"-Construction!FF38","v":0},{"$f":"-Construction!FG38","v":0},{"$f":"-Construction!FH38","v":0},{"$f":"-Construction!FI38","v":0},{"$f":"-Construction!FJ38","v":0},{"$f":"-Construction!FK38","v":0},{"$f":"-Construction!FL38","v":0},{"$f":"-Construction!FM38","v":0},{"$f":"-Construction!FN38","v":0},{"$f":"-Construction!FO38","v":0},{"$f":"-Construction!FP38","v":0},{"$f":"-Construction!FQ38","v":0},{"$f":"-Construction!FR38","v":0},{"$f":"-Construction!FS38","v":0}]
[null,null,"Total",null,null,null,null,-302564.05926889973,{"$f":"SUM(I41:I44)","v":0},{"$f":"SUM(J41:J44)","v":0},0,0,-78217.649999999994,-74180.953531125007,-74780.521088040317,-75384.934649734409,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BV41:BV44)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(EH41:EH44)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Construction funding"]
[null,null,"Sponsor equity",null,null,null,null,{"$f":"SUM(I48:FS48)","v":0},{"$f":"-Construction!I42","v":0},{"$f":"-Construction!J42","v":0},{"$f":"-Construction!K42","v":0},{"$f":"-Construction!L42","v":0},{"$f":"-Construction!M42","v":0},{"$f":"-Construction!N42","v":0},{"$f":"-Construction!O42","v":0},{"$f":"-Construction!P42","v":0},{"$f":"-Construction!Q42","v":0},{"$f":"-Construction!R42","v":0},{"$f":"-Construction!S42","v":0},{"$f":"-Construction!T42","v":0},{"$f":"-Construction!U42","v":0},{"$f":"-Construction!V42","v":0},{"$f":"-Construction!W42","v":0},{"$f":"-Construction!X42","v":0},{"$f":"-Construction!Y42","v":0},{"$f":"-Construction!Z42","v":0},{"$f":"-Construction!AA42","v":0},{"$f":"-Construction!AB42","v":0},{"$f":"-Construction!AC42","v":0},{"$f":"-Construction!AD42","v":0},{"$f":"-Construction!AE42","v":0},{"$f":"-Construction!AF42","v":0},{"$f":"-Construction!AG42","v":0},{"$f":"-Construction!AH42","v":0},{"$f":"-Construction!AI42","v":0},{"$f":"-Construction!AJ42","v":0},{"$f":"-Construction!AK42","v":0},{"$f":"-Construction!AL42","v":0},{"$f":"-Construction!AM42","v":0},{"$f":"-Construction!AN42","v":0},{"$f":"-Construction!AO42","v":0},{"$f":"-Construction!AP42","v":0},{"$f":"-Construction!AQ42","v":0},{"$f":"-Construction!AR42","v":0},{"$f":"-Construction!AS42","v":0},{"$f":"-Construction!AT42","v":0},{"$f":"-Construction!AU42","v":0},{"$f":"-Construction!AV42","v":0},{"$f":"-Construction!AW42","v":0},{"$f":"-Construction!AX42","v":0},{"$f":"-Construction!AY42","v":0},{"$f":"-Construction!AZ42","v":0},{"$f":"-Construction!BA42","v":0},{"$f":"-Construction!BB42","v":0},{"$f":"-Construction!BC42","v":0},{"$f":"-Construction!BD42","v":0},{"$f":"-Construction!BE42","v":0},{"$f":"-Construction!BF42","v":0},{"$f":"-Construction!BG42","v":0},{"$f":"-Construction!BH42","v":0},{"$f":"-Construction!BI42","v":0},{"$f":"-Construction!BJ42","v":0},{"$f":"-Construction!BK42","v":0},{"$f":"-Construction!BL42","v":0},{"$f":"-Construction!BM42","v":0},{"$f":"-Construction!BN42","v":0},{"$f":"-Construction!BO42","v":0},{"$f":"-Construction!BP42","v":0},{"$f":"-Construction!BQ42","v":0},{"$f":"-Construction!BR42","v":0},{"$f":"-Construction!BS42","v":0},{"$f":"-Construction!BT42","v":0},{"$f":"-Construction!BU42","v":0},{"$f":"-Construction!BV42","v":0},{"$f":"-Construction!BW42","v":0},{"$f":"-Construction!BX42","v":0},{"$f":"-Construction!BY42","v":0},{"$f":"-Construction!BZ42","v":0},{"$f":"-Construction!CA42","v":0},{"$f":"-Construction!CB42","v":0},{"$f":"-Construction!CC42","v":0},{"$f":"-Construction!CD42","v":0},{"$f":"-Construction!CE42","v":0},{"$f":"-Construction!CF42","v":0},{"$f":"-Construction!CG42","v":0},{"$f":"-Construction!CH42","v":0},{"$f":"-Construction!CI42","v":0},{"$f":"-Construction!CJ42","v":0},{"$f":"-Construction!CK42","v":0},{"$f":"-Construction!CL42","v":0},{"$f":"-Construction!CM42","v":0},{"$f":"-Construction!CN42","v":0},{"$f":"-Construction!CO42","v":0},{"$f":"-Construction!CP42","v":0},{"$f":"-Construction!CQ42","v":0},{"$f":"-Construction!CR42","v":0},{"$f":"-Construction!CS42","v":0},{"$f":"-Construction!CT42","v":0},{"$f":"-Construction!CU42","v":0},{"$f":"-Construction!CV42","v":0},{"$f":"-Construction!CW42","v":0},{"$f":"-Construction!CX42","v":0},{"$f":"-Construction!CY42","v":0},{"$f":"-Construction!CZ42","v":0},{"$f":"-Construction!DA42","v":0},{"$f":"-Construction!DB42","v":0},{"$f":"-Construction!DC42","v":0},{"$f":"-Construction!DD42","v":0},{"$f":"-Construction!DE42","v":0},{"$f":"-Construction!DF42","v":0},{"$f":"-Construction!DG42","v":0},{"$f":"-Construction!DH42","v":0},{"$f":"-Construction!DI42","v":0},{"$f":"-Construction!DJ42","v":0},{"$f":"-Construction!DK42","v":0},{"$f":"-Construction!DL42","v":0},{"$f":"-Construction!DM42","v":0},{"$f":"-Construction!DN42","v":0},{"$f":"-Construction!DO42","v":0},{"$f":"-Construction!DP42","v":0},{"$f":"-Construction!DQ42","v":0},{"$f":"-Construction!DR42","v":0},{"$f":"-Construction!DS42","v":0},{"$f":"-Construction!DT42","v":0},{"$f":"-Construction!DU42","v":0},{"$f":"-Construction!DV42","v":0},{"$f":"-Construction!DW42","v":0},{"$f":"-Construction!DX42","v":0},{"$f":"-Construction!DY42","v":0},{"$f":"-Construction!DZ42","v":0},{"$f":"-Construction!EA42","v":0},{"$f":"-Construction!EB42","v":0},{"$f":"-Construction!EC42","v":0},{"$f":"-Construction!ED42","v":0},{"$f":"-Construction!EE42","v":0},{"$f":"-Construction!EF42","v":0},{"$f":"-Construction!EG42","v":0},{"$f":"-Construction!EH42","v":0},{"$f":"-Construction!EI42","v":0},{"$f":"-Construction!EJ42","v":0},{"$f":"-Construction!EK42","v":0},{"$f":"-Construction!EL42","v":0},{"$f":"-Construction!EM42","v":0},{"$f":"-Construction!EN42","v":0},{"$f":"-Construction!EO42","v":0},{"$f":"-Construction!EP42","v":0},{"$f":"-Construction!EQ42","v":0},{"$f":"-Construction!ER42","v":0},{"$f":"-Construction!ES42","v":0},{"$f":"-Construction!ET42","v":0},{"$f":"-Construction!EU42","v":0},{"$f":"-Construction!EV42","v":0},{"$f":"-Construction!EW42","v":0},{"$f":"-Construction!EX42","v":0},{"$f":"-Construction!EY42","v":0},{"$f":"-Construction!EZ42","v":0},{"$f":"-Construction!FA42","v":0},{"$f":"-Construction!FB42","v":0},{"$f":"-Construction!FC42","v":0},{"$f":"-Construction!FD42","v":0},{"$f":"-Construction!FE42","v":0},{"$f":"-Construction!FF42","v":0},{"$f":"-Construction!FG42","v":0},{"$f":"-Construction!FH42","v":0},{"$f":"-Construction!FI42","v":0},{"$f":"-Construction!FJ42","v":0},{"$f":"-Construction!FK42","v":0},{"$f":"-Construction!FL42","v":0},{"$f":"-Construction!FM42","v":0},{"$f":"-Construction!FN42","v":0},{"$f":"-Construction!FO42","v":0},{"$f":"-Construction!FP42","v":0},{"$f":"-Construction!FQ42","v":0},{"$f":"-Construction!FR42","v":0},{"$f":"-Construction!FS42","v":0}]
[null,null,"Construction debt",null,null,null,null,249007.5,{"$f":"-Construction!I45","v":0},{"$f":"-Construction!J45","v":0},{"$f":"-Construction!K45","v":0},{"$f":"-Construction!L45","v":0},{"$f":"-Construction!M45","v":78217.649999999994},{"$f":"-Construction!N45","v":74180.953531125007},{"$f":"-Construction!O45","v":74780.521088040317},{"$f":"-Construction!P45","v":21828.375380834681},{"$f":"-Construction!Q45","v":0},{"$f":"-Construction!R45","v":0},{"$f":"-Construction!S45","v":0},{"$f":"-Construction!T45","v":0},{"$f":"-Construction!U45","v":0},{"$f":"-Construction!V45","v":0},{"$f":"-Construction!W45","v":0},{"$f":"-Construction!X45","v":0},{"$f":"-Construction!Y45","v":0},{"$f":"-Construction!Z45","v":0},{"$f":"-Construction!AA45","v":0},{"$f":"-Construction!AB45","v":0},{"$f":"-Construction!AC45","v":0},{"$f":"-Construction!AD45","v":0},{"$f":"-Construction!AE45","v":0},{"$f":"-Construction!AF45","v":0},{"$f":"-Construction!AG45","v":0},{"$f":"-Construction!AH45","v":0},{"$f":"-Construction!AI45","v":0},{"$f":"-Construction!AJ45","v":0},{"$f":"-Construction!AK45","v":0},{"$f":"-Construction!AL45","v":0},{"$f":"-Construction!AM45","v":0},{"$f":"-Construction!AN45","v":0},{"$f":"-Construction!AO45","v":0},{"$f":"-Construction!AP45","v":0},{"$f":"-Construction!AQ45","v":0},{"$f":"-Construction!AR45","v":0},{"$f":"-Construction!AS45","v":0},{"$f":"-Construction!AT45","v":0},{"$f":"-Construction!AU45","v":0},{"$f":"-Construction!AV45","v":0},{"$f":"-Construction!AW45","v":0},{"$f":"-Construction!AX45","v":0},{"$f":"-Construction!AY45","v":0},{"$f":"-Construction!AZ45","v":0},{"$f":"-Construction!BA45","v":0},{"$f":"-Construction!BB45","v":0},{"$f":"-Construction!BC45","v":0},{"$f":"-Construction!BD45","v":0},{"$f":"-Construction!BE45","v":0},{"$f":"-Construction!BF45","v":0},{"$f":"-Construction!BG45","v":0},{"$f":"-Construction!BH45","v":0},{"$f":"-Construction!BI45","v":0},{"$f":"-Construction!BJ45","v":0},{"$f":"-Construction!BK45","v":0},{"$f":"-Construction!BL45","v":0},{"$f":"-Construction!BM45","v":0},{"$f":"-Construction!BN45","v":0},{"$f":"-Construction!BO45","v":0},{"$f":"-Construction!BP45","v":0},{"$f":"-Construction!BQ45","v":0},{"$f":"-Construction!BR45","v":0},{"$f":"-Construction!BS45","v":0},{"$f":"-Construction!BT45","v":0},{"$f":"-Construction!BU45","v":0},{"$f":"-Construction!BV45","v":0},{"$f":"-Construction!BW45","v":0},{"$f":"-Construction!BX45","v":0},{"$f":"-Construction!BY45","v":0},{"$f":"-Construction!BZ45","v":0},{"$f":"-Construction!CA45","v":0},{"$f":"-Construction!CB45","v":0},{"$f":"-Construction!CC45","v":0},{"$f":"-Construction!CD45","v":0},{"$f":"-Construction!CE45","v":0},{"$f":"-Construction!CF45","v":0},{"$f":"-Construction!CG45","v":0},{"$f":"-Construction!CH45","v":0},{"$f":"-Construction!CI45","v":0},{"$f":"-Construction!CJ45","v":0},{"$f":"-Construction!CK45","v":0},{"$f":"-Construction!CL45","v":0},{"$f":"-Construction!CM45","v":0},{"$f":"-Construction!CN45","v":0},{"$f":"-Construction!CO45","v":0},{"$f":"-Construction!CP45","v":0},{"$f":"-Construction!CQ45","v":0},{"$f":"-Construction!CR45","v":0},{"$f":"-Construction!CS45","v":0},{"$f":"-Construction!CT45","v":0},{"$f":"-Construction!CU45","v":0},{"$f":"-Construction!CV45","v":0},{"$f":"-Construction!CW45","v":0},{"$f":"-Construction!CX45","v":0},{"$f":"-Construction!CY45","v":0},{"$f":"-Construction!CZ45","v":0},{"$f":"-Construction!DA45","v":0},{"$f":"-Construction!DB45","v":0},{"$f":"-Construction!DC45","v":0},{"$f":"-Construction!DD45","v":0},{"$f":"-Construction!DE45","v":0},{"$f":"-Construction!DF45","v":0},{"$f":"-Construction!DG45","v":0},{"$f":"-Construction!DH45","v":0},{"$f":"-Construction!DI45","v":0},{"$f":"-Construction!DJ45","v":0},{"$f":"-Construction!DK45","v":0},{"$f":"-Construction!DL45","v":0},{"$f":"-Construction!DM45","v":0},{"$f":"-Construction!DN45","v":0},{"$f":"-Construction!DO45","v":0},{"$f":"-Construction!DP45","v":0},{"$f":"-Construction!DQ45","v":0},{"$f":"-Construction!DR45","v":0},{"$f":"-Construction!DS45","v":0},{"$f":"-Construction!DT45","v":0},{"$f":"-Construction!DU45","v":0},{"$f":"-Construction!DV45","v":0},{"$f":"-Construction!DW45","v":0},{"$f":"-Construction!DX45","v":0},{"$f":"-Construction!DY45","v":0},{"$f":"-Construction!DZ45","v":0},{"$f":"-Construction!EA45","v":0},{"$f":"-Construction!EB45","v":0},{"$f":"-Construction!EC45","v":0},{"$f":"-Construction!ED45","v":0},{"$f":"-Construction!EE45","v":0},{"$f":"-Construction!EF45","v":0},{"$f":"-Construction!EG45","v":0},{"$f":"-Construction!EH45","v":0},{"$f":"-Construction!EI45","v":0},{"$f":"-Construction!EJ45","v":0},{"$f":"-Construction!EK45","v":0},{"$f":"-Construction!EL45","v":0},{"$f":"-Construction!EM45","v":0},{"$f":"-Construction!EN45","v":0},{"$f":"-Construction!EO45","v":0},{"$f":"-Construction!EP45","v":0},{"$f":"-Construction!EQ45","v":0},{"$f":"-Construction!ER45","v":0},{"$f":"-Construction!ES45","v":0},{"$f":"-Construction!ET45","v":0},{"$f":"-Construction!EU45","v":0},{"$f":"-Construction!EV45","v":0},{"$f":"-Construction!EW45","v":0},{"$f":"-Construction!EX45","v":0},{"$f":"-Construction!EY45","v":0},{"$f":"-Construction!EZ45","v":0},{"$f":"-Construction!FA45","v":0},{"$f":"-Construction!FB45","v":0},{"$f":"-Construction!FC45","v":0},{"$f":"-Construction!FD45","v":0},{"$f":"-Construction!FE45","v":0},{"$f":"-Construction!FF45","v":0},{"$f":"-Construction!FG45","v":0},{"$f":"-Construction!FH45","v":0},{"$f":"-Construction!FI45","v":0},{"$f":"-Construction!FJ45","v":0},{"$f":"-Construction!FK45","v":0},{"$f":"-Construction!FL45","v":0},{"$f":"-Construction!FM45","v":0},{"$f":"-Construction!FN45","v":0},{"$f":"-Construction!FO45","v":0},{"$f":"-Construction!FP45","v":0},{"$f":"-Construction!FQ45","v":0},{"$f":"-Construction!FR45","v":0},{"$f":"-Construction!FS45","v":0}]
[null,null,"Additional equity",null,null,null,null,53556.559268899728,{"$f":"-Construction!I48","v":0},{"$f":"-Construction!J48","v":0},{"$f":"-Construction!K48","v":0},{"$f":"-Construction!L48","v":0},{"$f":"-Construction!M48","v":0},{"$f":"-Construction!N48","v":0},{"$f":"-Construction!O48","v":0},{"$f":"-Construction!P48","v":53556.559268899728},{"$f":"-Construction!Q48","v":0},{"$f":"-Construction!R48","v":0},{"$f":"-Construction!S48","v":0},{"$f":"-Construction!T48","v":0},{"$f":"-Construction!U48","v":0},{"$f":"-Construction!V48","v":0},{"$f":"-Construction!W48","v":0},{"$f":"-Construction!X48","v":0},{"$f":"-Construction!Y48","v":0},{"$f":"-Construction!Z48","v":0},{"$f":"-Construction!AA48","v":0},{"$f":"-Construction!AB48","v":0},{"$f":"-Construction!AC48","v":0},{"$f":"-Construction!AD48","v":0},{"$f":"-Construction!AE48","v":0},{"$f":"-Construction!AF48","v":0},{"$f":"-Construction!AG48","v":0},{"$f":"-Construction!AH48","v":0},{"$f":"-Construction!AI48","v":0},{"$f":"-Construction!AJ48","v":0},{"$f":"-Construction!AK48","v":0},{"$f":"-Construction!AL48","v":0},{"$f":"-Construction!AM48","v":0},{"$f":"-Construction!AN48","v":0},{"$f":"-Construction!AO48","v":0},{"$f":"-Construction!AP48","v":0},{"$f":"-Construction!AQ48","v":0},{"$f":"-Construction!AR48","v":0},{"$f":"-Construction!AS48","v":0},{"$f":"-Construction!AT48","v":0},{"$f":"-Construction!AU48","v":0},{"$f":"-Construction!AV48","v":0},{"$f":"-Construction!AW48","v":0},{"$f":"-Construction!AX48","v":0},{"$f":"-Construction!AY48","v":0},{"$f":"-Construction!AZ48","v":0},{"$f":"-Construction!BA48","v":0},{"$f":"-Construction!BB48","v":0},{"$f":"-Construction!BC48","v":0},{"$f":"-Construction!BD48","v":0},{"$f":"-Construction!BE48","v":0},{"$f":"-Construction!BF48","v":0},{"$f":"-Construction!BG48","v":0},{"$f":"-Construction!BH48","v":0},{"$f":"-Construction!BI48","v":0},{"$f":"-Construction!BJ48","v":0},{"$f":"-Construction!BK48","v":0},{"$f":"-Construction!BL48","v":0},{"$f":"-Construction!BM48","v":0},{"$f":"-Construction!BN48","v":0},{"$f":"-Construction!BO48","v":0},{"$f":"-Construction!BP48","v":0},{"$f":"-Construction!BQ48","v":0},{"$f":"-Construction!BR48","v":0},{"$f":"-Construction!BS48","v":0},{"$f":"-Construction!BT48","v":0},{"$f":"-Construction!BU48","v":0},{"$f":"-Construction!BV48","v":0},{"$f":"-Construction!BW48","v":0},{"$f":"-Construction!BX48","v":0},{"$f":"-Construction!BY48","v":0},{"$f":"-Construction!BZ48","v":0},{"$f":"-Construction!CA48","v":0},{"$f":"-Construction!CB48","v":0},{"$f":"-Construction!CC48","v":0},{"$f":"-Construction!CD48","v":0},{"$f":"-Construction!CE48","v":0},{"$f":"-Construction!CF48","v":0},{"$f":"-Construction!CG48","v":0},{"$f":"-Construction!CH48","v":0},{"$f":"-Construction!CI48","v":0},{"$f":"-Construction!CJ48","v":0},{"$f":"-Construction!CK48","v":0},{"$f":"-Construction!CL48","v":0},{"$f":"-Construction!CM48","v":0},{"$f":"-Construction!CN48","v":0},{"$f":"-Construction!CO48","v":0},{"$f":"-Construction!CP48","v":0},{"$f":"-Construction!CQ48","v":0},{"$f":"-Construction!CR48","v":0},{"$f":"-Construction!CS48","v":0},{"$f":"-Construction!CT48","v":0},{"$f":"-Construction!CU48","v":0},{"$f":"-Construction!CV48","v":0},{"$f":"-Construction!CW48","v":0},{"$f":"-Construction!CX48","v":0},{"$f":"-Construction!CY48","v":0},{"$f":"-Construction!CZ48","v":0},{"$f":"-Construction!DA48","v":0},{"$f":"-Construction!DB48","v":0},{"$f":"-Construction!DC48","v":0},{"$f":"-Construction!DD48","v":0},{"$f":"-Construction!DE48","v":0},{"$f":"-Construction!DF48","v":0},{"$f":"-Construction!DG48","v":0},{"$f":"-Construction!DH48","v":0},{"$f":"-Construction!DI48","v":0},{"$f":"-Construction!DJ48","v":0},{"$f":"-Construction!DK48","v":0},{"$f":"-Construction!DL48","v":0},{"$f":"-Construction!DM48","v":0},{"$f":"-Construction!DN48","v":0},{"$f":"-Construction!DO48","v":0},{"$f":"-Construction!DP48","v":0},{"$f":"-Construction!DQ48","v":0},{"$f":"-Construction!DR48","v":0},{"$f":"-Construction!DS48","v":0},{"$f":"-Construction!DT48","v":0},{"$f":"-Construction!DU48","v":0},{"$f":"-Construction!DV48","v":0},{"$f":"-Construction!DW48","v":0},{"$f":"-Construction!DX48","v":0},{"$f":"-Construction!DY48","v":0},{"$f":"-Construction!DZ48","v":0},{"$f":"-Construction!EA48","v":0},{"$f":"-Construction!EB48","v":0},{"$f":"-Construction!EC48","v":0},{"$f":"-Construction!ED48","v":0},{"$f":"-Construction!EE48","v":0},{"$f":"-Construction!EF48","v":0},{"$f":"-Construction!EG48","v":0},{"$f":"-Construction!EH48","v":0},{"$f":"-Construction!EI48","v":0},{"$f":"-Construction!EJ48","v":0},{"$f":"-Construction!EK48","v":0},{"$f":"-Construction!EL48","v":0},{"$f":"-Construction!EM48","v":0},{"$f":"-Construction!EN48","v":0},{"$f":"-Construction!EO48","v":0},{"$f":"-Construction!EP48","v":0},{"$f":"-Construction!EQ48","v":0},{"$f":"-Construction!ER48","v":0},{"$f":"-Construction!ES48","v":0},{"$f":"-Construction!ET48","v":0},{"$f":"-Construction!EU48","v":0},{"$f":"-Construction!EV48","v":0},{"$f":"-Construction!EW48","v":0},{"$f":"-Construction!EX48","v":0},{"$f":"-Construction!EY48","v":0},{"$f":"-Construction!EZ48","v":0},{"$f":"-Construction!FA48","v":0},{"$f":"-Construction!FB48","v":0},{"$f":"-Construction!FC48","v":0},{"$f":"-Construction!FD48","v":0},{"$f":"-Construction!FE48","v":0},{"$f":"-Construction!FF48","v":0},{"$f":"-Construction!FG48","v":0},{"$f":"-Construction!FH48","v":0},{"$f":"-Construction!FI48","v":0},{"$f":"-Construction!FJ48","v":0},{"$f":"-Construction!FK48","v":0},{"$f":"-Construction!FL48","v":0},{"$f":"-Construction!FM48","v":0},{"$f":"-Construction!FN48","v":0},{"$f":"-Construction!FO48","v":0},{"$f":"-Construction!FP48","v":0},{"$f":"-Construction!FQ48","v":0},{"$f":"-Construction!FR48","v":0},{"$f":"-Construction!FS48","v":0}]
[null,null,"Total",null,null,null,null,302564.05926889973,{"$f":"SUM(I48:I50)","v":0},{"$f":"SUM(J48:J50)","v":0},0,0,78217.649999999994,74180.953531125007,74780.521088040317,75384.934649734409,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BV48:BV50)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(EH48:EH50)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,{"$f":"H45+H51=0","v":true}]
[]
[null,null,"Cashflow after funding",null,null,null,null,{"$f":"SUM(I54:FS54)","v":-121149.10354432333},{"$f":"I38+I45+I51","v":0},{"$f":"J38+J45+J51","v":0},0,0,0,0,0,0,-781.00142077800547,-781.81938098913815,-782.64140068082827,-783.46749999999997,-784.29769919356556,-785.13201860892093,-785.97047869444486,-786.81310000000008,-787.65990317743695,-788.51090898109942,-789.36613826833377,-790.22561200000018,-791.08935124098571,-791.95737716072142,-792.82971103370051,-793.70637424000029,-817.06111465478295,-817.94650109291331,-818.83628164335209,-819.73047811377774,-821.08196925774632,-821.98506342463929,-822.89263958608683,-823.804719985921,-825.18330910800591,-826.10446515823685,-827.03019284291327,-827.96051485074418,-829.36674528387005,-830.30632445510548,-831.25056669347543,-832.19949514146299,-833.63392111288681,-834.59229186754703,-835.55541895068438,-836.52332596763165,-837.98651281738682,-838.96405098714024,-839.94644061194026,-840.93370576922655,-842.42623017294795,-843.42331910609653,-844.42535652339257,-845.43236698382441,-846.95481718004044,-847.97184789185189,-848.99392605749392,-850.02107672713453,-851.57405274911662,-852.61142407516422,-853.65394380411908,-854.70163748715242,-856.28575139941449,-857.34387015198308,-858.4072402755171,-859.47588783221113,-861.09176397175031,{"$f":"BV38+BV45+BV51","v":-862.1710450993703},-863.25568262537502,-864.34570313320285,-865.99397835557784,-867.09484510575021,-868.20117538227498,-869.31299630025944,-870.9943202306024,-872.11720431577828,-873.24566119783344,-874.37971853417764,-876.09475382324092,-877.24009559012018,-878.39112160981642,-879.54786009288762,-881.29728267822202,-882.46553128043888,-883.63957782052921,-884.81945107326169,-886.6039504456345,-887.79556401989578,-888.99309149078783,-890.19656220857496,-861.09231640106123,-862.30776224680778,-863.52924026711764,-864.75678039926061,-865.99041272908266,-867.23016749174394,-868.47607507246005,-869.72816600724582,-870.98647098366428,-872.25102084157891,-873.52184657390933,-874.79897932739073,-876.08245040333759,-877.37229125841054,-878.66853350538759,-879.97120891393865,-881.28034941140436,-882.59598708357885,-883.91815417549537,-885.24688309221756,-886.58220639963258,-887.92415682525052,-889.27276725900538,-890.62807075406192,-891.99010052762526,-893.35888996175549,-894.73447260418561,-896.1168821691432,-897.50615253817796,-898.90231776099085,-900.30541205626946,-901.71546981252618,-903.13252558894146,-904.55661411621065,-905.98777029739483,-907.42602920877675,-908.87142610072044,-910.32399639853497,-911.78377570334283,-913.25079979295242,-914.72510462273488,{"$f":"EH38+EH45+EH51","v":-916.20672632650576},-917.69570121740969,-919.19206578881153,-920.69585671518962,-922.20711085303594,-923.72586524175802,-925.25215710458781,-926.78602384949363,-928.32750307009678,-929.87663254659321,-931.43345024667963,-932.99799432648354,-934.5703031314988,-936.15041519752526,-937.73836925161334,-939.33420421301332,-940.93795919412878,-942.54967350147581,-944.16938663664575,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Federal tax %",null,"Switch"]
[null,null,"Tax paid",{"$f":"'Inputs - Tax'!E34","v":0.21},null,"Off",null,0,{"$f":"IF($F$56=\"Off\",0,-$D$56*I54)","v":0},{"$f":"IF($F$56=\"Off\",0,-$D$56*J54)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($F$56=\"Off\",0,-$D$56*BV54)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($F$56=\"Off\",0,-$D$56*EH54)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"CFADS",null,null,null,null,-121149.10354432333,{"$f":"I54+I56","v":0},{"$f":"J54+J56","v":0},0,0,0,0,0,0,-781.00142077800547,-781.81938098913815,-782.64140068082827,-783.46749999999997,-784.29769919356556,-785.13201860892093,-785.97047869444486,-786.81310000000008,-787.65990317743695,-788.51090898109942,-789.36613826833377,-790.22561200000018,-791.08935124098571,-791.95737716072142,-792.82971103370051,-793.70637424000029,-817.06111465478295,-817.94650109291331,-818.83628164335209,-819.73047811377774,-821.08196925774632,-821.98506342463929,-822.89263958608683,-823.804719985921,-825.18330910800591,-826.10446515823685,-827.03019284291327,-827.96051485074418,-829.36674528387005,-830.30632445510548,-831.25056669347543,-832.19949514146299,-833.63392111288681,-834.59229186754703,-835.55541895068438,-836.52332596763165,-837.98651281738682,-838.96405098714024,-839.94644061194026,-840.93370576922655,-842.42623017294795,-843.42331910609653,-844.42535652339257,-845.43236698382441,-846.95481718004044,-847.97184789185189,-848.99392605749392,-850.02107672713453,-851.57405274911662,-852.61142407516422,-853.65394380411908,-854.70163748715242,-856.28575139941449,-857.34387015198308,-858.4072402755171,-859.47588783221113,-861.09176397175031,{"$f":"BV54+BV56","v":-862.1710450993703},-863.25568262537502,-864.34570313320285,-865.99397835557784,-867.09484510575021,-868.20117538227498,-869.31299630025944,-870.9943202306024,-872.11720431577828,-873.24566119783344,-874.37971853417764,-876.09475382324092,-877.24009559012018,-878.39112160981642,-879.54786009288762,-881.29728267822202,-882.46553128043888,-883.63957782052921,-884.81945107326169,-886.6039504456345,-887.79556401989578,-888.99309149078783,-890.19656220857496,-861.09231640106123,-862.30776224680778,-863.52924026711764,-864.75678039926061,-865.99041272908266,-867.23016749174394,-868.47607507246005,-869.72816600724582,-870.98647098366428,-872.25102084157891,-873.52184657390933,-874.79897932739073,-876.08245040333759,-877.37229125841054,-878.66853350538759,-879.97120891393865,-881.28034941140436,-882.59598708357885,-883.91815417549537,-885.24688309221756,-886.58220639963258,-887.92415682525052,-889.27276725900538,-890.62807075406192,-891.99010052762526,-893.35888996175549,-894.73447260418561,-896.1168821691432,-897.50615253817796,-898.90231776099085,-900.30541205626946,-901.71546981252618,-903.13252558894146,-904.55661411621065,-905.98777029739483,-907.42602920877675,-908.87142610072044,-910.32399639853497,-911.78377570334283,-913.25079979295242,-914.72510462273488,{"$f":"EH54+EH56","v":-916.20672632650576},-917.69570121740969,-919.19206578881153,-920.69585671518962,-922.20711085303594,-923.72586524175802,-925.25215710458781,-926.78602384949363,-928.32750307009678,-929.87663254659321,-931.43345024667963,-932.99799432648354,-934.5703031314988,-936.15041519752526,-937.73836925161334,-939.33420421301332,-940.93795919412878,-942.54967350147581,-944.16938663664575,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Term Loan "]
[null,null,"Interest",null,null,null,null,{"$f":"SUM(I61:FS61)","v":-31951.95222560281},{"$f":"-Debt!I51","v":0},{"$f":"-Debt!J51","v":0},{"$f":"-Debt!K51","v":0},{"$f":"-Debt!L51","v":0},{"$f":"-Debt!M51","v":0},{"$f":"-Debt!N51","v":0},{"$f":"-Debt!O51","v":0},{"$f":"-Debt!P51","v":0},{"$f":"-Debt!Q51","v":-2709.8241187499998},{"$f":"-Debt!R51","v":-2709.8241187499998},{"$f":"-Debt!S51","v":-2709.8241187499998},{"$f":"-Debt!T51","v":-2572.7270065611538},{"$f":"-Debt!U51","v":-2434.1379350489128},{"$f":"-Debt!V51","v":-2294.0406679659404},{"$f":"-Debt!W51","v":-2152.4187923739373},{"$f":"-Debt!X51","v":-2009.2557167208049},{"$f":"-Debt!Y51","v":-1864.5346688968771},{"$f":"-Debt!Z51","v":-1718.2386942700057},{"$f":"-Debt!AA51","v":-1570.3506536992572},{"$f":"-Debt!AB51","v":-1420.8532215269979},{"$f":"-Debt!AC51","v":-1269.7288835491245},{"$f":"-Debt!AD51","v":-1116.9599349632069},{"$f":"-Debt!AE51","v":-962.52847829430334},{"$f":"-Debt!AF51","v":-806.41642129820139},{"$f":"-Debt!AG51","v":-648.60547484183962},{"$f":"-Debt!AH51","v":-489.07715076066677},{"$f":"-Debt!AI51","v":-327.81275969268131},{"$f":"-Debt!AJ51","v":-164.79340888889948},{"$f":"-Debt!AK51","v":0},{"$f":"-Debt!AL51","v":0},{"$f":"-Debt!AM51","v":0},{"$f":"-Debt!AN51","v":0},{"$f":"-Debt!AO51","v":0},{"$f":"-Debt!AP51","v":0},{"$f":"-Debt!AQ51","v":0},{"$f":"-Debt!AR51","v":0},{"$f":"-Debt!AS51","v":0},{"$f":"-Debt!AT51","v":0},{"$f":"-Debt!AU51","v":0},{"$f":"-Debt!AV51","v":0},{"$f":"-Debt!AW51","v":0},{"$f":"-Debt!AX51","v":0},{"$f":"-Debt!AY51","v":0},{"$f":"-Debt!AZ51","v":0},{"$f":"-Debt!BA51","v":0},{"$f":"-Debt!BB51","v":0},{"$f":"-Debt!BC51","v":0},{"$f":"-Debt!BD51","v":0},{"$f":"-Debt!BE51","v":0},{"$f":"-Debt!BF51","v":0},{"$f":"-Debt!BG51","v":0},{"$f":"-Debt!BH51","v":0},{"$f":"-Debt!BI51","v":0},{"$f":"-Debt!BJ51","v":0},{"$f":"-Debt!BK51","v":0},{"$f":"-Debt!BL51","v":0},{"$f":"-Debt!BM51","v":0},{"$f":"-Debt!BN51","v":0},{"$f":"-Debt!BO51","v":0},{"$f":"-Debt!BP51","v":0},{"$f":"-Debt!BQ51","v":0},{"$f":"-Debt!BR51","v":0},{"$f":"-Debt!BS51","v":0},{"$f":"-Debt!BT51","v":0},{"$f":"-Debt!BU51","v":0},{"$f":"-Debt!BV51","v":0},{"$f":"-Debt!BW51","v":0},{"$f":"-Debt!BX51","v":0},{"$f":"-Debt!BY51","v":0},{"$f":"-Debt!BZ51","v":0},{"$f":"-Debt!CA51","v":0},{"$f":"-Debt!CB51","v":0},{"$f":"-Debt!CC51","v":0},{"$f":"-Debt!CD51","v":0},{"$f":"-Debt!CE51","v":0},{"$f":"-Debt!CF51","v":0},{"$f":"-Debt!CG51","v":0},{"$f":"-Debt!CH51","v":0},{"$f":"-Debt!CI51","v":0},{"$f":"-Debt!CJ51","v":0},{"$f":"-Debt!CK51","v":0},{"$f":"-Debt!CL51","v":0},{"$f":"-Debt!CM51","v":0},{"$f":"-Debt!CN51","v":0},{"$f":"-Debt!CO51","v":0},{"$f":"-Debt!CP51","v":0},{"$f":"-Debt!CQ51","v":0},{"$f":"-Debt!CR51","v":0},{"$f":"-Debt!CS51","v":0},{"$f":"-Debt!CT51","v":0},{"$f":"-Debt!CU51","v":0},{"$f":"-Debt!CV51","v":0},{"$f":"-Debt!CW51","v":0},{"$f":"-Debt!CX51","v":0},{"$f":"-Debt!CY51","v":0},{"$f":"-Debt!CZ51","v":0},{"$f":"-Debt!DA51","v":0},{"$f":"-Debt!DB51","v":0},{"$f":"-Debt!DC51","v":0},{"$f":"-Debt!DD51","v":0},{"$f":"-Debt!DE51","v":0},{"$f":"-Debt!DF51","v":0},{"$f":"-Debt!DG51","v":0},{"$f":"-Debt!DH51","v":0},{"$f":"-Debt!DI51","v":0},{"$f":"-Debt!DJ51","v":0},{"$f":"-Debt!DK51","v":0},{"$f":"-Debt!DL51","v":0},{"$f":"-Debt!DM51","v":0},{"$f":"-Debt!DN51","v":0},{"$f":"-Debt!DO51","v":0},{"$f":"-Debt!DP51","v":0},{"$f":"-Debt!DQ51","v":0},{"$f":"-Debt!DR51","v":0},{"$f":"-Debt!DS51","v":0},{"$f":"-Debt!DT51","v":0},{"$f":"-Debt!DU51","v":0},{"$f":"-Debt!DV51","v":0},{"$f":"-Debt!DW51","v":0},{"$f":"-Debt!DX51","v":0},{"$f":"-Debt!DY51","v":0},{"$f":"-Debt!DZ51","v":0},{"$f":"-Debt!EA51","v":0},{"$f":"-Debt!EB51","v":0},{"$f":"-Debt!EC51","v":0},{"$f":"-Debt!ED51","v":0},{"$f":"-Debt!EE51","v":0},{"$f":"-Debt!EF51","v":0},{"$f":"-Debt!EG51","v":0},{"$f":"-Debt!EH51","v":0},{"$f":"-Debt!EI51","v":0},{"$f":"-Debt!EJ51","v":0},{"$f":"-Debt!EK51","v":0},{"$f":"-Debt!EL51","v":0},{"$f":"-Debt!EM51","v":0},{"$f":"-Debt!EN51","v":0},{"$f":"-Debt!EO51","v":0},{"$f":"-Debt!EP51","v":0},{"$f":"-Debt!EQ51","v":0},{"$f":"-Debt!ER51","v":0},{"$f":"-Debt!ES51","v":0},{"$f":"-Debt!ET51","v":0},{"$f":"-Debt!EU51","v":0},{"$f":"-Debt!EV51","v":0},{"$f":"-Debt!EW51","v":0},{"$f":"-Debt!EX51","v":0},{"$f":"-Debt!EY51","v":0},{"$f":"-Debt!EZ51","v":0},{"$f":"-Debt!FA51","v":0},{"$f":"-Debt!FB51","v":0},{"$f":"-Debt!FC51","v":0},{"$f":"-Debt!FD51","v":0},{"$f":"-Debt!FE51","v":0},{"$f":"-Debt!FF51","v":0},{"$f":"-Debt!FG51","v":0},{"$f":"-Debt!FH51","v":0},{"$f":"-Debt!FI51","v":0},{"$f":"-Debt!FJ51","v":0},{"$f":"-Debt!FK51","v":0},{"$f":"-Debt!FL51","v":0},{"$f":"-Debt!FM51","v":0},{"$f":"-Debt!FN51","v":0},{"$f":"-Debt!FO51","v":0},{"$f":"-Debt!FP51","v":0},{"$f":"-Debt!FQ51","v":0},{"$f":"-Debt!FR51","v":0},{"$f":"-Debt!FS51","v":0}]
[null,null,"Principal",null,null,null,null,-249007.5,{"$f":"-Debt!I52","v":0},{"$f":"-Debt!J52","v":0},{"$f":"-Debt!K52","v":0},{"$f":"-Debt!L52","v":0},{"$f":"-Debt!M52","v":0},{"$f":"-Debt!N52","v":0},{"$f":"-Debt!O52","v":0},{"$f":"-Debt!P52","v":0},{"$f":"-Debt!Q52","v":0},{"$f":"-Debt!R52","v":0},{"$f":"-Debt!S52","v":-12597.942769478155},{"$f":"-Debt!T52","v":-12735.039881666986},{"$f":"-Debt!U52","v":-12873.628953179212},{"$f":"-Debt!V52","v":-13013.726220262162},{"$f":"-Debt!W52","v":-13155.348095854142},{"$f":"-Debt!X52","v":-13298.511171507263},{"$f":"-Debt!Y52","v":-13443.232219331181},{"$f":"-Debt!Z52","v":-13589.528193958033},{"$f":"-Debt!AA52","v":-13737.416234528755},{"$f":"-Debt!AB52","v":-13886.913666700992},{"$f":"-Debt!AC52","v":-14038.038004678852},{"$f":"-Debt!AD52","v":-14190.806953264728},{"$f":"-Debt!AE52","v":-14345.238409933558},{"$f":"-Debt!AF52","v":-14501.350466929638},{"$f":"-Debt!AG52","v":-14659.161413385968},{"$f":"-Debt!AH52","v":-14818.689737467077},{"$f":"-Debt!AI52","v":-14979.954128534973},{"$f":"-Debt!AJ52","v":-15142.97347933834},{"$f":"-Debt!AK52","v":0},{"$f":"-Debt!AL52","v":0},{"$f":"-Debt!AM52","v":0},{"$f":"-Debt!AN52","v":0},{"$f":"-Debt!AO52","v":0},{"$f":"-Debt!AP52","v":0},{"$f":"-Debt!AQ52","v":0},{"$f":"-Debt!AR52","v":0},{"$f":"-Debt!AS52","v":0},{"$f":"-Debt!AT52","v":0},{"$f":"-Debt!AU52","v":0},{"$f":"-Debt!AV52","v":0},{"$f":"-Debt!AW52","v":0},{"$f":"-Debt!AX52","v":0},{"$f":"-Debt!AY52","v":0},{"$f":"-Debt!AZ52","v":0},{"$f":"-Debt!BA52","v":0},{"$f":"-Debt!BB52","v":0},{"$f":"-Debt!BC52","v":0},{"$f":"-Debt!BD52","v":0},{"$f":"-Debt!BE52","v":0},{"$f":"-Debt!BF52","v":0},{"$f":"-Debt!BG52","v":0},{"$f":"-Debt!BH52","v":0},{"$f":"-Debt!BI52","v":0},{"$f":"-Debt!BJ52","v":0},{"$f":"-Debt!BK52","v":0},{"$f":"-Debt!BL52","v":0},{"$f":"-Debt!BM52","v":0},{"$f":"-Debt!BN52","v":0},{"$f":"-Debt!BO52","v":0},{"$f":"-Debt!BP52","v":0},{"$f":"-Debt!BQ52","v":0},{"$f":"-Debt!BR52","v":0},{"$f":"-Debt!BS52","v":0},{"$f":"-Debt!BT52","v":0},{"$f":"-Debt!BU52","v":0},{"$f":"-Debt!BV52","v":0},{"$f":"-Debt!BW52","v":0},{"$f":"-Debt!BX52","v":0},{"$f":"-Debt!BY52","v":0},{"$f":"-Debt!BZ52","v":0},{"$f":"-Debt!CA52","v":0},{"$f":"-Debt!CB52","v":0},{"$f":"-Debt!CC52","v":0},{"$f":"-Debt!CD52","v":0},{"$f":"-Debt!CE52","v":0},{"$f":"-Debt!CF52","v":0},{"$f":"-Debt!CG52","v":0},{"$f":"-Debt!CH52","v":0},{"$f":"-Debt!CI52","v":0},{"$f":"-Debt!CJ52","v":0},{"$f":"-Debt!CK52","v":0},{"$f":"-Debt!CL52","v":0},{"$f":"-Debt!CM52","v":0},{"$f":"-Debt!CN52","v":0},{"$f":"-Debt!CO52","v":0},{"$f":"-Debt!CP52","v":0},{"$f":"-Debt!CQ52","v":0},{"$f":"-Debt!CR52","v":0},{"$f":"-Debt!CS52","v":0},{"$f":"-Debt!CT52","v":0},{"$f":"-Debt!CU52","v":0},{"$f":"-Debt!CV52","v":0},{"$f":"-Debt!CW52","v":0},{"$f":"-Debt!CX52","v":0},{"$f":"-Debt!CY52","v":0},{"$f":"-Debt!CZ52","v":0},{"$f":"-Debt!DA52","v":0},{"$f":"-Debt!DB52","v":0},{"$f":"-Debt!DC52","v":0},{"$f":"-Debt!DD52","v":0},{"$f":"-Debt!DE52","v":0},{"$f":"-Debt!DF52","v":0},{"$f":"-Debt!DG52","v":0},{"$f":"-Debt!DH52","v":0},{"$f":"-Debt!DI52","v":0},{"$f":"-Debt!DJ52","v":0},{"$f":"-Debt!DK52","v":0},{"$f":"-Debt!DL52","v":0},{"$f":"-Debt!DM52","v":0},{"$f":"-Debt!DN52","v":0},{"$f":"-Debt!DO52","v":0},{"$f":"-Debt!DP52","v":0},{"$f":"-Debt!DQ52","v":0},{"$f":"-Debt!DR52","v":0},{"$f":"-Debt!DS52","v":0},{"$f":"-Debt!DT52","v":0},{"$f":"-Debt!DU52","v":0},{"$f":"-Debt!DV52","v":0},{"$f":"-Debt!DW52","v":0},{"$f":"-Debt!DX52","v":0},{"$f":"-Debt!DY52","v":0},{"$f":"-Debt!DZ52","v":0},{"$f":"-Debt!EA52","v":0},{"$f":"-Debt!EB52","v":0},{"$f":"-Debt!EC52","v":0},{"$f":"-Debt!ED52","v":0},{"$f":"-Debt!EE52","v":0},{"$f":"-Debt!EF52","v":0},{"$f":"-Debt!EG52","v":0},{"$f":"-Debt!EH52","v":0},{"$f":"-Debt!EI52","v":0},{"$f":"-Debt!EJ52","v":0},{"$f":"-Debt!EK52","v":0},{"$f":"-Debt!EL52","v":0},{"$f":"-Debt!EM52","v":0},{"$f":"-Debt!EN52","v":0},{"$f":"-Debt!EO52","v":0},{"$f":"-Debt!EP52","v":0},{"$f":"-Debt!EQ52","v":0},{"$f":"-Debt!ER52","v":0},{"$f":"-Debt!ES52","v":0},{"$f":"-Debt!ET52","v":0},{"$f":"-Debt!EU52","v":0},{"$f":"-Debt!EV52","v":0},{"$f":"-Debt!EW52","v":0},{"$f":"-Debt!EX52","v":0},{"$f":"-Debt!EY52","v":0},{"$f":"-Debt!EZ52","v":0},{"$f":"-Debt!FA52","v":0},{"$f":"-Debt!FB52","v":0},{"$f":"-Debt!FC52","v":0},{"$f":"-Debt!FD52","v":0},{"$f":"-Debt!FE52","v":0},{"$f":"-Debt!FF52","v":0},{"$f":"-Debt!FG52","v":0},{"$f":"-Debt!FH52","v":0},{"$f":"-Debt!FI52","v":0},{"$f":"-Debt!FJ52","v":0},{"$f":"-Debt!FK52","v":0},{"$f":"-Debt!FL52","v":0},{"$f":"-Debt!FM52","v":0},{"$f":"-Debt!FN52","v":0},{"$f":"-Debt!FO52","v":0},{"$f":"-Debt!FP52","v":0},{"$f":"-Debt!FQ52","v":0},{"$f":"-Debt!FR52","v":0},{"$f":"-Debt!FS52","v":0}]
[null,null,"Total",null,null,null,null,-280959.45222560287,{"$f":"SUM(I61:I62)","v":0},{"$f":"SUM(J61:J62)","v":0},0,0,0,0,0,0,-2709.8241187499998,-2709.8241187499998,-15307.766888228154,-15307.76688822814,-15307.766888228125,-15307.766888228103,-15307.76688822808,-15307.766888228069,-15307.766888228058,-15307.766888228038,-15307.766888228012,-15307.76688822799,-15307.766888227976,-15307.766888227934,-15307.766888227861,-15307.766888227839,-15307.766888227807,-15307.766888227743,-15307.766888227654,-15307.766888227239,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BV61:BV62)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(EH61:EH62)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Cashflow available for equity",null,null,null," ",-402108.55576992658,{"$f":"I58+I63","v":0},{"$f":"J58+J63","v":0},0,0,0,0,0,0,-3490.8255395280053,-3491.643499739138,-16090.408288908982,-16091.23438822814,-16092.06458742169,-16092.898906837025,-16093.737366922524,-16094.579988228068,-16095.426791405494,-16096.277797209137,-16097.133026496345,-16097.992500227991,-16098.856239468962,-16099.724265388655,-16100.596599261562,-16101.47326246784,-16124.82800288259,-16125.713389320656,-16126.603169871007,-16127.497366341016,-821.08196925774632,-821.98506342463929,-822.89263958608683,-823.804719985921,-825.18330910800591,-826.10446515823685,-827.03019284291327,-827.96051485074418,-829.36674528387005,-830.30632445510548,-831.25056669347543,-832.19949514146299,-833.63392111288681,-834.59229186754703,-835.55541895068438,-836.52332596763165,-837.98651281738682,-838.96405098714024,-839.94644061194026,-840.93370576922655,-842.42623017294795,-843.42331910609653,-844.42535652339257,-845.43236698382441,-846.95481718004044,-847.97184789185189,-848.99392605749392,-850.02107672713453,-851.57405274911662,-852.61142407516422,-853.65394380411908,-854.70163748715242,-856.28575139941449,-857.34387015198308,-858.4072402755171,-859.47588783221113,-861.09176397175031,{"$f":"BV58+BV63","v":-862.1710450993703},-863.25568262537502,-864.34570313320285,-865.99397835557784,-867.09484510575021,-868.20117538227498,-869.31299630025944,-870.9943202306024,-872.11720431577828,-873.24566119783344,-874.37971853417764,-876.09475382324092,-877.24009559012018,-878.39112160981642,-879.54786009288762,-881.29728267822202,-882.46553128043888,-883.63957782052921,-884.81945107326169,-886.6039504456345,-887.79556401989578,-888.99309149078783,-890.19656220857496,-861.09231640106123,-862.30776224680778,-863.52924026711764,-864.75678039926061,-865.99041272908266,-867.23016749174394,-868.47607507246005,-869.72816600724582,-870.98647098366428,-872.25102084157891,-873.52184657390933,-874.79897932739073,-876.08245040333759,-877.37229125841054,-878.66853350538759,-879.97120891393865,-881.28034941140436,-882.59598708357885,-883.91815417549537,-885.24688309221756,-886.58220639963258,-887.92415682525052,-889.27276725900538,-890.62807075406192,-891.99010052762526,-893.35888996175549,-894.73447260418561,-896.1168821691432,-897.50615253817796,-898.90231776099085,-900.30541205626946,-901.71546981252618,-903.13252558894146,-904.55661411621065,-905.98777029739483,-907.42602920877675,-908.87142610072044,-910.32399639853497,-911.78377570334283,-913.25079979295242,-914.72510462273488,{"$f":"EH58+EH63","v":-916.20672632650576},-917.69570121740969,-919.19206578881153,-920.69585671518962,-922.20711085303594,-923.72586524175802,-925.25215710458781,-926.78602384949363,-928.32750307009678,-929.87663254659321,-931.43345024667963,-932.99799432648354,-934.5703031314988,-936.15041519752526,-937.73836925161334,-939.33420421301332,-940.93795919412878,-942.54967350147581,-944.16938663664575,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Distributions"]
[]
[null,null,"Net cashflow"]
[]
[null,null,"Cash balance b/f"]
[null,null,"Cash balance c/f"]

{"sheet":"Debt","index":20,"n_rows":82,"n_cols":175,"rows_kept":82,"cut":false,"hidden":true,"merged":[]}
["DEBT"]
[null,null,"Start of Period",null,null,null,null,null,{"$f":"Timing!K2","v":"2020-01-01"},{"$f":"Timing!L2","v":"2020-04-01"},{"$f":"Timing!M2","v":"2020-07-01"},{"$f":"Timing!N2","v":"2020-10-01"},{"$f":"Timing!O2","v":"2021-01-01"},{"$f":"Timing!P2","v":"2021-04-01"},{"$f":"Timing!Q2","v":"2021-07-01"},{"$f":"Timing!R2","v":"2021-10-01"},{"$f":"Timing!S2","v":"2022-01-01"},{"$f":"Timing!T2","v":"2022-04-01"},{"$f":"Timing!U2","v":"2022-07-01"},{"$f":"Timing!V2","v":"2022-10-01"},{"$f":"Timing!W2","v":"2023-01-01"},{"$f":"Timing!X2","v":"2023-04-01"},{"$f":"Timing!Y2","v":"2023-07-01"},{"$f":"Timing!Z2","v":"2023-10-01"},{"$f":"Timing!AA2","v":"2024-01-01"},{"$f":"Timing!AB2","v":"2024-04-01"},{"$f":"Timing!AC2","v":"2024-07-01"},{"$f":"Timing!AD2","v":"2024-10-01"},{"$f":"Timing!AE2","v":"2025-01-01"},{"$f":"Timing!AF2","v":"2025-04-01"},{"$f":"Timing!AG2","v":"2025-07-01"},{"$f":"Timing!AH2","v":"2025-10-01"},{"$f":"Timing!AI2","v":"2026-01-01"},{"$f":"Timing!AJ2","v":"2026-04-01"},{"$f":"Timing!AK2","v":"2026-07-01"},{"$f":"Timing!AL2","v":"2026-10-01"},{"$f":"Timing!AM2","v":"2027-01-01"},{"$f":"Timing!AN2","v":"2027-04-01"},{"$f":"Timing!AO2","v":"2027-07-01"},{"$f":"Timing!AP2","v":"2027-10-01"},{"$f":"Timing!AQ2","v":"2028-01-01"},{"$f":"Timing!AR2","v":"2028-04-01"},{"$f":"Timing!AS2","v":"2028-07-01"},{"$f":"Timing!AT2","v":"2028-10-01"},{"$f":"Timing!AU2","v":"2029-01-01"},{"$f":"Timing!AV2","v":"2029-04-01"},{"$f":"Timing!AW2","v":"2029-07-01"},{"$f":"Timing!AX2","v":"2029-10-01"},{"$f":"Timing!AY2","v":"2030-01-01"},{"$f":"Timing!AZ2","v":"2030-04-01"},{"$f":"Timing!BA2","v":"2030-07-01"},{"$f":"Timing!BB2","v":"2030-10-01"},{"$f":"Timing!BC2","v":"2031-01-01"},{"$f":"Timing!BD2","v":"2031-04-01"},{"$f":"Timing!BE2","v":"2031-07-01"},{"$f":"Timing!BF2","v":"2031-10-01"},{"$f":"Timing!BG2","v":"2032-01-01"},{"$f":"Timing!BH2","v":"2032-04-01"},{"$f":"Timing!BI2","v":"2032-07-01"},{"$f":"Timing!BJ2","v":"2032-10-01"},{"$f":"Timing!BK2","v":"2033-01-01"},{"$f":"Timing!BL2","v":"2033-04-01"},{"$f":"Timing!BM2","v":"2033-07-01"},{"$f":"Timing!BN2","v":"2033-10-01"},{"$f":"Timing!BO2","v":"2034-01-01"},{"$f":"Timing!BP2","v":"2034-04-01"},{"$f":"Timing!BQ2","v":"2034-07-01"},{"$f":"Timing!BR2","v":"2034-10-01"},{"$f":"Timing!BS2","v":"2035-01-01"},{"$f":"Timing!BT2","v":"2035-04-01"},{"$f":"Timing!BU2","v":"2035-07-01"},{"$f":"Timing!BV2","v":"2035-10-01"},{"$f":"Timing!BW2","v":"2036-01-01"},{"$f":"Timing!BX2","v":"2036-04-01"},{"$f":"Timing!BY2","v":"2036-07-01"},{"$f":"Timing!BZ2","v":"2036-10-01"},{"$f":"Timing!CA2","v":"2037-01-01"},{"$f":"Timing!CB2","v":"2037-04-01"},{"$f":"Timing!CC2","v":"2037-07-01"},{"$f":"Timing!CD2","v":"2037-10-01"},{"$f":"Timing!CE2","v":"2038-01-01"},{"$f":"Timing!CF2","v":"2038-04-01"},{"$f":"Timing!CG2","v":"2038-07-01"},{"$f":"Timing!CH2","v":"2038-10-01"},{"$f":"Timing!CI2","v":"2039-01-01"},{"$f":"Timing!CJ2","v":"2039-04-01"},{"$f":"Timing!CK2","v":"2039-07-01"},{"$f":"Timing!CL2","v":"2039-10-01"},{"$f":"Timing!CM2","v":"2040-01-01"},{"$f":"Timing!CN2","v":"2040-04-01"},{"$f":"Timing!CO2","v":"2040-07-01"},{"$f":"Timing!CP2","v":"2040-10-01"},{"$f":"Timing!CQ2","v":"2041-01-01"},{"$f":"Timing!CR2","v":"2041-04-01"},{"$f":"Timing!CS2","v":"2041-07-01"},{"$f":"Timing!CT2","v":"2041-10-01"},{"$f":"Timing!CU2","v":"2042-01-01"},{"$f":"Timing!CV2","v":"2042-04-01"},{"$f":"Timing!CW2","v":"2042-07-01"},{"$f":"Timing!CX2","v":"2042-10-01"},{"$f":"Timing!CY2","v":"2043-01-01"},{"$f":"Timing!CZ2","v":"2043-04-01"},{"$f":"Timing!DA2","v":"2043-07-01"},{"$f":"Timing!DB2","v":"2043-10-01"},{"$f":"Timing!DC2","v":"2044-01-01"},{"$f":"Timing!DD2","v":"2044-04-01"},{"$f":"Timing!DE2","v":"2044-07-01"},{"$f":"Timing!DF2","v":"2044-10-01"},{"$f":"Timing!DG2","v":"2045-01-01"},{"$f":"Timing!DH2","v":"2045-04-01"},{"$f":"Timing!DI2","v":"2045-07-01"},{"$f":"Timing!DJ2","v":"2045-10-01"},{"$f":"Timing!DK2","v":"2046-01-01"},{"$f":"Timing!DL2","v":"2046-04-01"},{"$f":"Timing!DM2","v":"2046-07-01"},{"$f":"Timing!DN2","v":"2046-10-01"},{"$f":"Timing!DO2","v":"2047-01-01"},{"$f":"Timing!DP2","v":"2047-04-01"},{"$f":"Timing!DQ2","v":"2047-07-01"},{"$f":"Timing!DR2","v":"2047-10-01"},{"$f":"Timing!DS2","v":"2048-01-01"},{"$f":"Timing!DT2","v":"2048-04-01"},{"$f":"Timing!DU2","v":"2048-07-01"},{"$f":"Timing!DV2","v":"2048-10-01"},{"$f":"Timing!DW2","v":"2049-01-01"},{"$f":"Timing!DX2","v":"2049-04-01"},{"$f":"Timing!DY2","v":"2049-07-01"},{"$f":"Timing!DZ2","v":"2049-10-01"},{"$f":"Timing!EA2","v":"2050-01-01"},{"$f":"Timing!EB2","v":"2050-04-01"},{"$f":"Timing!EC2","v":"2050-07-01"},{"$f":"Timing!ED2","v":"2050-10-01"},{"$f":"Timing!EE2","v":"2051-01-01"},{"$f":"Timing!EF2","v":"2051-04-01"},{"$f":"Timing!EG2","v":"2051-07-01"},{"$f":"Timing!EH2","v":"2051-10-01"},{"$f":"Timing!EI2","v":"2052-01-01"},{"$f":"Timing!EJ2","v":"2052-04-01"},{"$f":"Timing!EK2","v":"2052-07-01"},{"$f":"Timing!EL2","v":"2052-10-01"},{"$f":"Timing!EM2","v":"2053-01-01"},{"$f":"Timing!EN2","v":"2053-04-01"},{"$f":"Timing!EO2","v":"2053-07-01"},{"$f":"Timing!EP2","v":"2053-10-01"},{"$f":"Timing!EQ2","v":"2054-01-01"},{"$f":"Timing!ER2","v":"2054-04-01"},{"$f":"Timing!ES2","v":"2054-07-01"},{"$f":"Timing!ET2","v":"2054-10-01"},{"$f":"Timing!EU2","v":"2055-01-01"},{"$f":"Timing!EV2","v":"2055-04-01"},{"$f":"Timing!EW2","v":"2055-07-01"},{"$f":"Timing!EX2","v":"2055-10-01"},{"$f":"Timing!EY2","v":"2056-01-01"},{"$f":"Timing!EZ2","v":"2056-04-01"},{"$f":"Timing!FA2","v":"2056-07-01"},{"$f":"Timing!FB2","v":"2056-10-01"},{"$f":"Timing!FC2","v":"2057-01-01"},{"$f":"Timing!FD2","v":"2057-04-01"},{"$f":"Timing!FE2","v":"2057-07-01"},{"$f":"Timing!FF2","v":"2057-10-01"},{"$f":"Timing!FG2","v":"2058-01-01"},{"$f":"Timing!FH2","v":"2058-04-01"},{"$f":"Timing!FI2","v":"2058-07-01"},{"$f":"Timing!FJ2","v":"2058-10-01"},{"$f":"Timing!FK2","v":"2059-01-01"},{"$f":"Timing!FL2","v":"2059-04-01"},{"$f":"Timing!FM2","v":"2059-07-01"},{"$f":"Timing!FN2","v":"2059-10-01"},{"$f":"Timing!FO2","v":"2060-01-01"},{"$f":"Timing!FP2","v":"2060-04-01"},{"$f":"Timing!FQ2","v":"2060-07-01"},{"$f":"Timing!FR2","v":"2060-10-01"},{"$f":"Timing!FS2","v":"2061-01-01"},{"$f":"Timing!FT2","v":"2061-04-01"},{"$f":"Timing!FU2","v":"2061-07-01"}]
[null,null,"End of Period",null,"Start","End",null,null,{"$f":"Timing!K3","v":"2020-03-31"},{"$f":"Timing!L3","v":"2020-06-30"},{"$f":"Timing!M3","v":"2020-09-30"},{"$f":"Timing!N3","v":"2020-12-31"},{"$f":"Timing!O3","v":"2021-03-31"},{"$f":"Timing!P3","v":"2021-06-30"},{"$f":"Timing!Q3","v":"2021-09-30"},{"$f":"Timing!R3","v":"2021-12-31"},{"$f":"Timing!S3","v":"2022-03-31"},{"$f":"Timing!T3","v":"2022-06-30"},{"$f":"Timing!U3","v":"2022-09-30"},{"$f":"Timing!V3","v":"2022-12-31"},{"$f":"Timing!W3","v":"2023-03-31"},{"$f":"Timing!X3","v":"2023-06-30"},{"$f":"Timing!Y3","v":"2023-09-30"},{"$f":"Timing!Z3","v":"2023-12-31"},{"$f":"Timing!AA3","v":"2024-03-31"},{"$f":"Timing!AB3","v":"2024-06-30"},{"$f":"Timing!AC3","v":"2024-09-30"},{"$f":"Timing!AD3","v":"2024-12-31"},{"$f":"Timing!AE3","v":"2025-03-31"},{"$f":"Timing!AF3","v":"2025-06-30"},{"$f":"Timing!AG3","v":"2025-09-30"},{"$f":"Timing!AH3","v":"2025-12-31"},{"$f":"Timing!AI3","v":"2026-03-31"},{"$f":"Timing!AJ3","v":"2026-06-30"},{"$f":"Timing!AK3","v":"2026-09-30"},{"$f":"Timing!AL3","v":"2026-12-31"},{"$f":"Timing!AM3","v":"2027-03-31"},{"$f":"Timing!AN3","v":"2027-06-30"},{"$f":"Timing!AO3","v":"2027-09-30"},{"$f":"Timing!AP3","v":"2027-12-31"},{"$f":"Timing!AQ3","v":"2028-03-31"},{"$f":"Timing!AR3","v":"2028-06-30"},{"$f":"Timing!AS3","v":"2028-09-30"},{"$f":"Timing!AT3","v":"2028-12-31"},{"$f":"Timing!AU3","v":"2029-03-31"},{"$f":"Timing!AV3","v":"2029-06-30"},{"$f":"Timing!AW3","v":"2029-09-30"},{"$f":"Timing!AX3","v":"2029-12-31"},{"$f":"Timing!AY3","v":"2030-03-31"},{"$f":"Timing!AZ3","v":"2030-06-30"},{"$f":"Timing!BA3","v":"2030-09-30"},{"$f":"Timing!BB3","v":"2030-12-31"},{"$f":"Timing!BC3","v":"2031-03-31"},{"$f":"Timing!BD3","v":"2031-06-30"},{"$f":"Timing!BE3","v":"2031-09-30"},{"$f":"Timing!BF3","v":"2031-12-31"},{"$f":"Timing!BG3","v":"2032-03-31"},{"$f":"Timing!BH3","v":"2032-06-30"},{"$f":"Timing!BI3","v":"2032-09-30"},{"$f":"Timing!BJ3","v":"2032-12-31"},{"$f":"Timing!BK3","v":"2033-03-31"},{"$f":"Timing!BL3","v":"2033-06-30"},{"$f":"Timing!BM3","v":"2033-09-30"},{"$f":"Timing!BN3","v":"2033-12-31"},{"$f":"Timing!BO3","v":"2034-03-31"},{"$f":"Timing!BP3","v":"2034-06-30"},{"$f":"Timing!BQ3","v":"2034-09-30"},{"$f":"Timing!BR3","v":"2034-12-31"},{"$f":"Timing!BS3","v":"2035-03-31"},{"$f":"Timing!BT3","v":"2035-06-30"},{"$f":"Timing!BU3","v":"2035-09-30"},{"$f":"Timing!BV3","v":"2035-12-31"},{"$f":"Timing!BW3","v":"2036-03-31"},{"$f":"Timing!BX3","v":"2036-06-30"},{"$f":"Timing!BY3","v":"2036-09-30"},{"$f":"Timing!BZ3","v":"2036-12-31"},{"$f":"Timing!CA3","v":"2037-03-31"},{"$f":"Timing!CB3","v":"2037-06-30"},{"$f":"Timing!CC3","v":"2037-09-30"},{"$f":"Timing!CD3","v":"2037-12-31"},{"$f":"Timing!CE3","v":"2038-03-31"},{"$f":"Timing!CF3","v":"2038-06-30"},{"$f":"Timing!CG3","v":"2038-09-30"},{"$f":"Timing!CH3","v":"2038-12-31"},{"$f":"Timing!CI3","v":"2039-03-31"},{"$f":"Timing!CJ3","v":"2039-06-30"},{"$f":"Timing!CK3","v":"2039-09-30"},{"$f":"Timing!CL3","v":"2039-12-31"},{"$f":"Timing!CM3","v":"2040-03-31"},{"$f":"Timing!CN3","v":"2040-06-30"},{"$f":"Timing!CO3","v":"2040-09-30"},{"$f":"Timing!CP3","v":"2040-12-31"},{"$f":"Timing!CQ3","v":"2041-03-31"},{"$f":"Timing!CR3","v":"2041-06-30"},{"$f":"Timing!CS3","v":"2041-09-30"},{"$f":"Timing!CT3","v":"2041-12-31"},{"$f":"Timing!CU3","v":"2042-03-31"},{"$f":"Timing!CV3","v":"2042-06-30"},{"$f":"Timing!CW3","v":"2042-09-30"},{"$f":"Timing!CX3","v":"2042-12-31"},{"$f":"Timing!CY3","v":"2043-03-31"},{"$f":"Timing!CZ3","v":"2043-06-30"},{"$f":"Timing!DA3","v":"2043-09-30"},{"$f":"Timing!DB3","v":"2043-12-31"},{"$f":"Timing!DC3","v":"2044-03-31"},{"$f":"Timing!DD3","v":"2044-06-30"},{"$f":"Timing!DE3","v":"2044-09-30"},{"$f":"Timing!DF3","v":"2044-12-31"},{"$f":"Timing!DG3","v":"2045-03-31"},{"$f":"Timing!DH3","v":"2045-06-30"},{"$f":"Timing!DI3","v":"2045-09-30"},{"$f":"Timing!DJ3","v":"2045-12-31"},{"$f":"Timing!DK3","v":"2046-03-31"},{"$f":"Timing!DL3","v":"2046-06-30"},{"$f":"Timing!DM3","v":"2046-09-30"},{"$f":"Timing!DN3","v":"2046-12-31"},{"$f":"Timing!DO3","v":"2047-03-31"},{"$f":"Timing!DP3","v":"2047-06-30"},{"$f":"Timing!DQ3","v":"2047-09-30"},{"$f":"Timing!DR3","v":"2047-12-31"},{"$f":"Timing!DS3","v":"2048-03-31"},{"$f":"Timing!DT3","v":"2048-06-30"},{"$f":"Timing!DU3","v":"2048-09-30"},{"$f":"Timing!DV3","v":"2048-12-31"},{"$f":"Timing!DW3","v":"2049-03-31"},{"$f":"Timing!DX3","v":"2049-06-30"},{"$f":"Timing!DY3","v":"2049-09-30"},{"$f":"Timing!DZ3","v":"2049-12-31"},{"$f":"Timing!EA3","v":"2050-03-31"},{"$f":"Timing!EB3","v":"2050-06-30"},{"$f":"Timing!EC3","v":"2050-09-30"},{"$f":"Timing!ED3","v":"2050-12-31"},{"$f":"Timing!EE3","v":"2051-03-31"},{"$f":"Timing!EF3","v":"2051-06-30"},{"$f":"Timing!EG3","v":"2051-09-30"},{"$f":"Timing!EH3","v":"2051-12-31"},{"$f":"Timing!EI3","v":"2052-03-31"},{"$f":"Timing!EJ3","v":"2052-06-30"},{"$f":"Timing!EK3","v":"2052-09-30"},{"$f":"Timing!EL3","v":"2052-12-31"},{"$f":"Timing!EM3","v":"2053-03-31"},{"$f":"Timing!EN3","v":"2053-06-30"},{"$f":"Timing!EO3","v":"2053-09-30"},{"$f":"Timing!EP3","v":"2053-12-31"},{"$f":"Timing!EQ3","v":"2054-03-31"},{"$f":"Timing!ER3","v":"2054-06-30"},{"$f":"Timing!ES3","v":"2054-09-30"},{"$f":"Timing!ET3","v":"2054-12-31"},{"$f":"Timing!EU3","v":"2055-03-31"},{"$f":"Timing!EV3","v":"2055-06-30"},{"$f":"Timing!EW3","v":"2055-09-30"},{"$f":"Timing!EX3","v":"2055-12-31"},{"$f":"Timing!EY3","v":"2056-03-31"},{"$f":"Timing!EZ3","v":"2056-06-30"},{"$f":"Timing!FA3","v":"2056-09-30"},{"$f":"Timing!FB3","v":"2056-12-31"},{"$f":"Timing!FC3","v":"2057-03-31"},{"$f":"Timing!FD3","v":"2057-06-30"},{"$f":"Timing!FE3","v":"2057-09-30"},{"$f":"Timing!FF3","v":"2057-12-31"},{"$f":"Timing!FG3","v":"2058-03-31"},{"$f":"Timing!FH3","v":"2058-06-30"},{"$f":"Timing!FI3","v":"2058-09-30"},{"$f":"Timing!FJ3","v":"2058-12-31"},{"$f":"Timing!FK3","v":"2059-03-31"},{"$f":"Timing!FL3","v":"2059-06-30"},{"$f":"Timing!FM3","v":"2059-09-30"},{"$f":"Timing!FN3","v":"2059-12-31"},{"$f":"Timing!FO3","v":"2060-03-31"},{"$f":"Timing!FP3","v":"2060-06-30"},{"$f":"Timing!FQ3","v":"2060-09-30"},{"$f":"Timing!FR3","v":"2060-12-31"},{"$f":"Timing!FS3","v":"2061-03-31"},{"$f":"Timing!FT3","v":"2061-06-30"},{"$f":"Timing!FU3","v":"2061-09-30"}]
[null,null,"Development Phase",null,{"$f":"Timing!F4","v":"2020-01-01"},{"$f":"Timing!G4","v":"2020-12-31"},null,null,{"$f":"IF(AND(I$2>=$E4,I$2<=$F4),1,0)","v":1},1,1,1,0,0,0,0,0,0,{"$f":"IF(AND(S$2>=$E4,S$2<=$F4),1,0)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(AC$2>=$E4,AC$2<=$F4),1,0)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(AM$2>=$E4,AM$2<=$F4),1,0)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(AW$2>=$E4,AW$2<=$F4),1,0)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(BG$2>=$E4,BG$2<=$F4),1,0)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(BQ$2>=$E4,BQ$2<=$F4),1,0)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(CA$2>=$E4,CA$2<=$F4),1,0)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(CK$2>=$E4,CK$2<=$F4),1,0)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(CU$2>=$E4,CU$2<=$F4),1,0)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(DE$2>=$E4,DE$2<=$F4),1,0)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(DO$2>=$E4,DO$2<=$F4),1,0)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(DY$2>=$E4,DY$2<=$F4),1,0)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(EI$2>=$E4,EI$2<=$F4),1,0)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(ES$2>=$E4,ES$2<=$F4),1,0)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(FC$2>=$E4,FC$2<=$F4),1,0)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(FM$2>=$E4,FM$2<=$F4),1,0)","v":0},0,0,0,0,0,0]
[null,null,"Construction Phase",null,{"$f":"Timing!F5","v":"2021-01-01"},{"$f":"Timing!G5","v":"2021-12-31"},null,null,0,0,0,0,1,1,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Operation Phase",null,{"$f":"Timing!F6","v":"2022-01-01"},{"$f":"Timing!G6","v":"2056-12-31"},null,null,0,0,0,0,0,0,0,0,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Calendar year",null,null,null,null,null,{"$f":"YEAR(I3)","v":2020},2020,2020,2020,2021,2021,2021,2021,2022,2022,2022,2022,2023,2023,2023,2023,2024,2024,2024,2024,2025,2025,2025,2025,2026,2026,2026,2026,2027,2027,2027,2027,{"$f":"YEAR(AO3)","v":2028},2028,2028,2028,2029,2029,2029,2029,2030,2030,2030,2030,2031,2031,2031,2031,2032,2032,2032,2032,2033,2033,2033,2033,2034,2034,2034,2034,2035,2035,2035,2035,{"$f":"YEAR(BU3)","v":2036},2036,2036,2036,2037,2037,2037,2037,2038,2038,2038,2038,2039,2039,2039,2039,2040,2040,2040,2040,2041,2041,2041,2041,2042,2042,2042,2042,2043,2043,2043,2043,{"$f":"YEAR(DA3)","v":2044},2044,2044,2044,2045,2045,2045,2045,2046,2046,2046,2046,2047,2047,2047,2047,2048,2048,2048,2048,2049,2049,2049,2049,2050,2050,2050,2050,2051,2051,2051,2051,{"$f":"YEAR(EG3)","v":2052},2052,2052,2052,2053,2053,2053,2053,2054,2054,2054,2054,2055,2055,2055,2055,2056,2056,2056,2056,2057,2057,2057,2057,2058,2058,2058,2058,2059,2059,2059,2059,{"$f":"YEAR(FM3)","v":2060},2060,2060,2060,2061,2061,2061]
[null,null,"Days in Quarter",null,null,null,null,null,{"$f":"I3-I2+1","v":91},91,92,92,90,91,92,92,90,91,92,92,90,91,92,92,91,91,92,92,90,91,92,92,90,91,92,92,90,91,92,92,{"$f":"AO3-AO2+1","v":91},91,92,92,90,91,92,92,90,91,92,92,90,91,92,92,91,91,92,92,90,91,92,92,90,91,92,92,90,91,92,92,{"$f":"BU3-BU2+1","v":91},91,92,92,90,91,92,92,90,91,92,92,90,91,92,92,91,91,92,92,90,91,92,92,90,91,92,92,90,91,92,92,{"$f":"DA3-DA2+1","v":91},91,92,92,90,91,92,92,90,91,92,92,90,91,92,92,91,91,92,92,90,91,92,92,90,91,92,92,90,91,92,92,{"$f":"EG3-EG2+1","v":91},91,92,92,90,91,92,92,90,91,92,92,90,91,92,92,91,91,92,92,90,91,92,92,90,91,92,92,90,91,92,92,{"$f":"FM3-FM2+1","v":91},91,92,92,90,91,92]
[null,null,"Construction Quarter",null,null,null,null,null,{"$f":"(H10+1)*I5","v":0},0,0,0,1,2,3,4,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(AN10+1)*AO5","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(BT10+1)*BU5","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(CZ10+1)*DA5","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(EF10+1)*EG5","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(FL10+1)*FM5","v":0},0,0,0,0,0,0]
[null,null,"Operations Quarter",null,null,null,null,null,{"$f":"(H11+1)*I6","v":0},0,0,0,0,0,0,0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,{"$f":"(AN11+1)*AO6","v":25},26,27,28,29,30,31,32,33,34,35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,50,51,52,53,54,55,56,{"$f":"(BT11+1)*BU6","v":57},58,59,60,61,62,63,64,65,66,67,68,69,70,71,72,73,74,75,76,77,78,79,80,81,82,83,84,85,86,87,88,{"$f":"(CZ11+1)*DA6","v":89},90,91,92,93,94,95,96,97,98,99,100,101,102,103,104,105,106,107,108,109,110,111,112,113,114,115,116,117,118,119,120,{"$f":"(EF11+1)*EG6","v":121},122,123,124,125,126,127,128,129,130,131,132,133,134,135,136,137,138,139,140,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(FL11+1)*FM6","v":0},0,0,0,0,0,0]
[null,null,"Operations Year",null,null,null,null,null,{"$f":"ROUNDUP(I11/4,0)","v":0},{"$f":"ROUNDUP(J11/4,0)","v":0},0,0,0,0,0,0,1,1,1,1,2,2,2,2,3,3,3,3,4,4,4,4,5,5,5,5,6,6,6,6,7,7,7,7,8,8,8,8,9,9,9,9,10,10,10,10,11,11,11,11,12,12,12,12,13,13,13,13,14,14,14,14,15,{"$f":"ROUNDUP(BV11/4,0)","v":15},15,15,16,16,16,16,17,17,17,17,18,18,18,18,19,19,19,19,20,20,20,20,21,21,21,21,22,22,22,22,23,23,23,23,24,24,24,24,25,25,25,25,26,26,26,26,27,27,27,27,28,28,28,28,29,29,29,29,30,30,30,30,31,{"$f":"ROUNDUP(EH11/4,0)","v":31},31,31,32,32,32,32,33,33,33,33,34,34,34,34,35,35,35,35,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Escalation Counter",null,null,null,null,null,{"$f":"IF(I12=0,0,I12-1)","v":0},0,0,0,0,0,0,0,0,0,0,0,1,1,1,1,2,2,2,2,3,3,3,3,4,4,4,4,5,5,5,5,6,6,6,6,7,7,7,7,8,8,8,8,9,9,9,9,10,10,10,10,11,11,11,11,12,12,12,12,13,13,13,13,{"$f":"IF(BU12=0,0,BU12-1)","v":14},14,14,14,15,15,15,15,16,16,16,16,17,17,17,17,18,18,18,18,19,19,19,19,20,20,20,20,21,21,21,21,22,22,22,22,23,23,23,23,24,24,24,24,25,25,25,25,26,26,26,26,27,27,27,27,28,28,28,28,29,29,29,29,{"$f":"IF(EG12=0,0,EG12-1)","v":30},30,30,30,31,31,31,31,32,32,32,32,33,33,33,33,34,34,34,34,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Construction debt"]
[null,null,"Timing"]
[null,null,"Tenor flag",null,{"$f":"'Inputs - Financing'!H63","v":"2021-01-01"},{"$f":"'Inputs - Financing'!I63","v":"2027-01-31"},null,null,{"$f":"IF(AND(I$2>=$E17,I$3<=$F17),1,0)","v":0},{"$f":"IF(AND(J$2>=$E17,J$3<=$F17),1,0)","v":0},0,0,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(BV$2>=$E17,BV$3<=$F17),1,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(EH$2>=$E17,EH$3<=$F17),1,0)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(ER$2>=$E17,ER$3<=$F17),1,0)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(FB$2>=$E17,FB$3<=$F17),1,0)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(FL$2>=$E17,FL$3<=$F17),1,0)","v":0},0,0,0,0,0,0,0]
[null,null,"Grace Period Flag",null,{"$f":"'Inputs - Financing'!H64","v":"2021-12-31"},{"$f":"'Inputs - Financing'!I64","v":"2022-06-30"},null,null,{"$f":"IF(AND(I$2>=$E18,I$3<=$F18),1,0)","v":0},0,0,0,0,0,0,0,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Repayment period flag",null,null,null,null,null,{"$f":"I17-I18","v":0},0,0,0,1,1,1,1,0,0,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,0,0,0,0,{"$f":"AO17-AO18","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BU17-BU18","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"DA17-DA18","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EG17-EG18","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"FM17-FM18","v":0},0,0,0,0,0,0]
[null,null,"Repayment periods remaining",null,null,null,null,null,{"$f":"SUM(I19:$FS19)*I19","v":0},{"$f":"SUM(J19:$FS19)*J19","v":0},{"$f":"SUM(K19:$FS19)*K19","v":0},{"$f":"SUM(L19:$FS19)*L19","v":0},{"$f":"SUM(M19:$FS19)*M19","v":22},{"$f":"SUM(N19:$FS19)*N19","v":21},{"$f":"SUM(O19:$FS19)*O19","v":20},{"$f":"SUM(P19:$FS19)*P19","v":19},{"$f":"SUM(Q19:$FS19)*Q19","v":0},{"$f":"SUM(R19:$FS19)*R19","v":0},{"$f":"SUM(S19:$FS19)*S19","v":18},{"$f":"SUM(T19:$FS19)*T19","v":17},{"$f":"SUM(U19:$FS19)*U19","v":16},{"$f":"SUM(V19:$FS19)*V19","v":15},{"$f":"SUM(W19:$FS19)*W19","v":14},{"$f":"SUM(X19:$FS19)*X19","v":13},{"$f":"SUM(Y19:$FS19)*Y19","v":12},{"$f":"SUM(Z19:$FS19)*Z19","v":11},{"$f":"SUM(AA19:$FS19)*AA19","v":10},{"$f":"SUM(AB19:$FS19)*AB19","v":9},{"$f":"SUM(AC19:$FS19)*AC19","v":8},{"$f":"SUM(AD19:$FS19)*AD19","v":7},{"$f":"SUM(AE19:$FS19)*AE19","v":6},{"$f":"SUM(AF19:$FS19)*AF19","v":5},{"$f":"SUM(AG19:$FS19)*AG19","v":4},{"$f":"SUM(AH19:$FS19)*AH19","v":3},{"$f":"SUM(AI19:$FS19)*AI19","v":2},{"$f":"SUM(AJ19:$FS19)*AJ19","v":1},{"$f":"SUM(AK19:$FS19)*AK19","v":0},{"$f":"SUM(AL19:$FS19)*AL19","v":0},{"$f":"SUM(AM19:$FS19)*AM19","v":0},{"$f":"SUM(AN19:$FS19)*AN19","v":0},{"$f":"SUM(AO19:$FS19)*AO19","v":0},{"$f":"SUM(AP19:$FS19)*AP19","v":0},{"$f":"SUM(AQ19:$FS19)*AQ19","v":0},{"$f":"SUM(AR19:$FS19)*AR19","v":0},{"$f":"SUM(AS19:$FS19)*AS19","v":0},{"$f":"SUM(AT19:$FS19)*AT19","v":0},{"$f":"SUM(AU19:$FS19)*AU19","v":0},{"$f":"SUM(AV19:$FS19)*AV19","v":0},{"$f":"SUM(AW19:$FS19)*AW19","v":0},{"$f":"SUM(AX19:$FS19)*AX19","v":0},{"$f":"SUM(AY19:$FS19)*AY19","v":0},{"$f":"SUM(AZ19:$FS19)*AZ19","v":0},{"$f":"SUM(BA19:$FS19)*BA19","v":0},{"$f":"SUM(BB19:$FS19)*BB19","v":0},{"$f":"SUM(BC19:$FS19)*BC19","v":0},{"$f":"SUM(BD19:$FS19)*BD19","v":0},{"$f":"SUM(BE19:$FS19)*BE19","v":0},{"$f":"SUM(BF19:$FS19)*BF19","v":0},{"$f":"SUM(BG19:$FS19)*BG19","v":0},{"$f":"SUM(BH19:$FS19)*BH19","v":0},{"$f":"SUM(BI19:$FS19)*BI19","v":0},{"$f":"SUM(BJ19:$FS19)*BJ19","v":0},{"$f":"SUM(BK19:$FS19)*BK19","v":0},{"$f":"SUM(BL19:$FS19)*BL19","v":0},{"$f":"SUM(BM19:$FS19)*BM19","v":0},{"$f":"SUM(BN19:$FS19)*BN19","v":0},{"$f":"SUM(BO19:$FS19)*BO19","v":0},{"$f":"SUM(BP19:$FS19)*BP19","v":0},{"$f":"SUM(BQ19:$FS19)*BQ19","v":0},{"$f":"SUM(BR19:$FS19)*BR19","v":0},{"$f":"SUM(BS19:$FS19)*BS19","v":0},{"$f":"SUM(BT19:$FS19)*BT19","v":0},{"$f":"SUM(BU19:$FS19)*BU19","v":0},{"$f":"SUM(BV19:$FS19)*BV19","v":0},{"$f":"SUM(BW19:$FS19)*BW19","v":0},{"$f":"SUM(BX19:$FS19)*BX19","v":0},{"$f":"SUM(BY19:$FS19)*BY19","v":0},{"$f":"SUM(BZ19:$FS19)*BZ19","v":0},{"$f":"SUM(CA19:$FS19)*CA19","v":0},{"$f":"SUM(CB19:$FS19)*CB19","v":0},{"$f":"SUM(CC19:$FS19)*CC19","v":0},{"$f":"SUM(CD19:$FS19)*CD19","v":0},{"$f":"SUM(CE19:$FS19)*CE19","v":0},{"$f":"SUM(CF19:$FS19)*CF19","v":0},{"$f":"SUM(CG19:$FS19)*CG19","v":0},{"$f":"SUM(CH19:$FS19)*CH19","v":0},{"$f":"SUM(CI19:$FS19)*CI19","v":0},{"$f":"SUM(CJ19:$FS19)*CJ19","v":0},{"$f":"SUM(CK19:$FS19)*CK19","v":0},{"$f":"SUM(CL19:$FS19)*CL19","v":0},{"$f":"SUM(CM19:$FS19)*CM19","v":0},{"$f":"SUM(CN19:$FS19)*CN19","v":0},{"$f":"SUM(CO19:$FS19)*CO19","v":0},{"$f":"SUM(CP19:$FS19)*CP19","v":0},{"$f":"SUM(CQ19:$FS19)*CQ19","v":0},{"$f":"SUM(CR19:$FS19)*CR19","v":0},{"$f":"SUM(CS19:$FS19)*CS19","v":0},{"$f":"SUM(CT19:$FS19)*CT19","v":0},{"$f":"SUM(CU19:$FS19)*CU19","v":0},{"$f":"SUM(CV19:$FS19)*CV19","v":0},{"$f":"SUM(CW19:$FS19)*CW19","v":0},{"$f":"SUM(CX19:$FS19)*CX19","v":0},{"$f":"SUM(CY19:$FS19)*CY19","v":0},{"$f":"SUM(CZ19:$FS19)*CZ19","v":0},{"$f":"SUM(DA19:$FS19)*DA19","v":0},{"$f":"SUM(DB19:$FS19)*DB19","v":0},{"$f":"SUM(DC19:$FS19)*DC19","v":0},{"$f":"SUM(DD19:$FS19)*DD19","v":0},{"$f":"SUM(DE19:$FS19)*DE19","v":0},{"$f":"SUM(DF19:$FS19)*DF19","v":0},{"$f":"SUM(DG19:$FS19)*DG19","v":0},{"$f":"SUM(DH19:$FS19)*DH19","v":0},{"$f":"SUM(DI19:$FS19)*DI19","v":0},{"$f":"SUM(DJ19:$FS19)*DJ19","v":0},{"$f":"SUM(DK19:$FS19)*DK19","v":0},{"$f":"SUM(DL19:$FS19)*DL19","v":0},{"$f":"SUM(DM19:$FS19)*DM19","v":0},{"$f":"SUM(DN19:$FS19)*DN19","v":0},{"$f":"SUM(DO19:$FS19)*DO19","v":0},{"$f":"SUM(DP19:$FS19)*DP19","v":0},{"$f":"SUM(DQ19:$FS19)*DQ19","v":0},{"$f":"SUM(DR19:$FS19)*DR19","v":0},{"$f":"SUM(DS19:$FS19)*DS19","v":0},{"$f":"SUM(DT19:$FS19)*DT19","v":0},{"$f":"SUM(DU19:$FS19)*DU19","v":0},{"$f":"SUM(DV19:$FS19)*DV19","v":0},{"$f":"SUM(DW19:$FS19)*DW19","v":0},{"$f":"SUM(DX19:$FS19)*DX19","v":0},{"$f":"SUM(DY19:$FS19)*DY19","v":0},{"$f":"SUM(DZ19:$FS19)*DZ19","v":0},{"$f":"SUM(EA19:$FS19)*EA19","v":0},{"$f":"SUM(EB19:$FS19)*EB19","v":0},{"$f":"SUM(EC19:$FS19)*EC19","v":0},{"$f":"SUM(ED19:$FS19)*ED19","v":0},{"$f":"SUM(EE19:$FS19)*EE19","v":0},{"$f":"SUM(EF19:$FS19)*EF19","v":0},{"$f":"SUM(EG19:$FS19)*EG19","v":0},{"$f":"SUM(EH19:$FS19)*EH19","v":0},{"$f":"SUM(EI19:$FS19)*EI19","v":0},{"$f":"SUM(EJ19:$FS19)*EJ19","v":0},{"$f":"SUM(EK19:$FS19)*EK19","v":0},{"$f":"SUM(EL19:$FS19)*EL19","v":0},{"$f":"SUM(EM19:$FS19)*EM19","v":0},{"$f":"SUM(EN19:$FS19)*EN19","v":0},{"$f":"SUM(EO19:$FS19)*EO19","v":0},{"$f":"SUM(EP19:$FS19)*EP19","v":0},{"$f":"SUM(EQ19:$FS19)*EQ19","v":0},{"$f":"SUM(ER19:$FS19)*ER19","v":0},{"$f":"SUM(ES19:$FS19)*ES19","v":0},{"$f":"SUM(ET19:$FS19)*ET19","v":0},{"$f":"SUM(EU19:$FS19)*EU19","v":0},{"$f":"SUM(EV19:$FS19)*EV19","v":0},{"$f":"SUM(EW19:$FS19)*EW19","v":0},{"$f":"SUM(EX19:$FS19)*EX19","v":0},{"$f":"SUM(EY19:$FS19)*EY19","v":0},{"$f":"SUM(EZ19:$FS19)*EZ19","v":0},{"$f":"SUM(FA19:$FS19)*FA19","v":0},{"$f":"SUM(FB19:$FS19)*FB19","v":0},{"$f":"SUM(FC19:$FS19)*FC19","v":0},{"$f":"SUM(FD19:$FS19)*FD19","v":0},{"$f":"SUM(FE19:$FS19)*FE19","v":0},{"$f":"SUM(FF19:$FS19)*FF19","v":0},{"$f":"SUM(FG19:$FS19)*FG19","v":0},{"$f":"SUM(FH19:$FS19)*FH19","v":0},{"$f":"SUM(FI19:$FS19)*FI19","v":0},{"$f":"SUM(FJ19:$FS19)*FJ19","v":0},{"$f":"SUM(FK19:$FS19)*FK19","v":0},{"$f":"SUM(FL19:$FS19)*FL19","v":0},{"$f":"SUM(FM19:$FS19)*FM19","v":0},{"$f":"SUM(FN19:$FS19)*FN19","v":0},{"$f":"SUM(FO19:$FS19)*FO19","v":0},{"$f":"SUM(FP19:$FS19)*FP19","v":0},{"$f":"SUM(FQ19:$FS19)*FQ19","v":0},{"$f":"SUM(FR19:$FS19)*FR19","v":0},{"$f":"SUM(FS19:$FS19)*FS19","v":0}]
[]
[null,null,"Account"]
[null,null,"Balance b/f",null,null,null,null,null,{"$f":"H26","v":0},{"$f":"I26","v":0},0,0,0,0,0,0,249007.5,249007.5,249007.5,236409.55723052184,223674.51734885486,210800.88839567566,197787.16217541351,184631.81407955938,171333.30290805211,157890.07068872094,144300.54249476289,130563.12626023413,116676.21259353314,102638.17458885429,88447.367635589559,74102.129225655997,59600.778758726359,44941.61734534039,30122.927607873313,15142.97347933834,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BU26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EG26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Construction Debt Conversion @ Completion",null,null,null,null,{"$f":"SUM(I24:FS24)","v":249007.5},{"$f":"-Construction!I61","v":0},{"$f":"-Construction!J61","v":0},{"$f":"-Construction!K61","v":0},{"$f":"-Construction!L61","v":0},{"$f":"-Construction!M61","v":0},{"$f":"-Construction!N61","v":0},{"$f":"-Construction!O61","v":0},{"$f":"-Construction!P61","v":249007.5},{"$f":"-Construction!Q61","v":0},{"$f":"-Construction!R61","v":0},{"$f":"-Construction!S61","v":0},{"$f":"-Construction!T61","v":0},{"$f":"-Construction!U61","v":0},{"$f":"-Construction!V61","v":0},{"$f":"-Construction!W61","v":0},{"$f":"-Construction!X61","v":0},{"$f":"-Construction!Y61","v":0},{"$f":"-Construction!Z61","v":0},{"$f":"-Construction!AA61","v":0},{"$f":"-Construction!AB61","v":0},{"$f":"-Construction!AC61","v":0},{"$f":"-Construction!AD61","v":0},{"$f":"-Construction!AE61","v":0},{"$f":"-Construction!AF61","v":0},{"$f":"-Construction!AG61","v":0},{"$f":"-Construction!AH61","v":0},{"$f":"-Construction!AI61","v":0},{"$f":"-Construction!AJ61","v":0},{"$f":"-Construction!AK61","v":0},{"$f":"-Construction!AL61","v":0},{"$f":"-Construction!AM61","v":0},{"$f":"-Construction!AN61","v":0},{"$f":"-Construction!AO61","v":0},{"$f":"-Construction!AP61","v":0},{"$f":"-Construction!AQ61","v":0},{"$f":"-Construction!AR61","v":0},{"$f":"-Construction!AS61","v":0},{"$f":"-Construction!AT61","v":0},{"$f":"-Construction!AU61","v":0},{"$f":"-Construction!AV61","v":0},{"$f":"-Construction!AW61","v":0},{"$f":"-Construction!AX61","v":0},{"$f":"-Construction!AY61","v":0},{"$f":"-Construction!AZ61","v":0},{"$f":"-Construction!BA61","v":0},{"$f":"-Construction!BB61","v":0},{"$f":"-Construction!BC61","v":0},{"$f":"-Construction!BD61","v":0},{"$f":"-Construction!BE61","v":0},{"$f":"-Construction!BF61","v":0},{"$f":"-Construction!BG61","v":0},{"$f":"-Construction!BH61","v":0},{"$f":"-Construction!BI61","v":0},{"$f":"-Construction!BJ61","v":0},{"$f":"-Construction!BK61","v":0},{"$f":"-Construction!BL61","v":0},{"$f":"-Construction!BM61","v":0},{"$f":"-Construction!BN61","v":0},{"$f":"-Construction!BO61","v":0},{"$f":"-Construction!BP61","v":0},{"$f":"-Construction!BQ61","v":0},{"$f":"-Construction!BR61","v":0},{"$f":"-Construction!BS61","v":0},{"$f":"-Construction!BT61","v":0},{"$f":"-Construction!BU61","v":0},{"$f":"-Construction!BV61","v":0},{"$f":"-Construction!BW61","v":0},{"$f":"-Construction!BX61","v":0},{"$f":"-Construction!BY61","v":0},{"$f":"-Construction!BZ61","v":0},{"$f":"-Construction!CA61","v":0},{"$f":"-Construction!CB61","v":0},{"$f":"-Construction!CC61","v":0},{"$f":"-Construction!CD61","v":0},{"$f":"-Construction!CE61","v":0},{"$f":"-Construction!CF61","v":0},{"$f":"-Construction!CG61","v":0},{"$f":"-Construction!CH61","v":0},{"$f":"-Construction!CI61","v":0},{"$f":"-Construction!CJ61","v":0},{"$f":"-Construction!CK61","v":0},{"$f":"-Construction!CL61","v":0},{"$f":"-Construction!CM61","v":0},{"$f":"-Construction!CN61","v":0},{"$f":"-Construction!CO61","v":0},{"$f":"-Construction!CP61","v":0},{"$f":"-Construction!CQ61","v":0},{"$f":"-Construction!CR61","v":0},{"$f":"-Construction!CS61","v":0},{"$f":"-Construction!CT61","v":0},{"$f":"-Construction!CU61","v":0},{"$f":"-Construction!CV61","v":0},{"$f":"-Construction!CW61","v":0},{"$f":"-Construction!CX61","v":0},{"$f":"-Construction!CY61","v":0},{"$f":"-Construction!CZ61","v":0},{"$f":"-Construction!DA61","v":0},{"$f":"-Construction!DB61","v":0},{"$f":"-Construction!DC61","v":0},{"$f":"-Construction!DD61","v":0},{"$f":"-Construction!DE61","v":0},{"$f":"-Construction!DF61","v":0},{"$f":"-Construction!DG61","v":0},{"$f":"-Construction!DH61","v":0},{"$f":"-Construction!DI61","v":0},{"$f":"-Construction!DJ61","v":0},{"$f":"-Construction!DK61","v":0},{"$f":"-Construction!DL61","v":0},{"$f":"-Construction!DM61","v":0},{"$f":"-Construction!DN61","v":0},{"$f":"-Construction!DO61","v":0},{"$f":"-Construction!DP61","v":0},{"$f":"-Construction!DQ61","v":0},{"$f":"-Construction!DR61","v":0},{"$f":"-Construction!DS61","v":0},{"$f":"-Construction!DT61","v":0},{"$f":"-Construction!DU61","v":0},{"$f":"-Construction!DV61","v":0},{"$f":"-Construction!DW61","v":0},{"$f":"-Construction!DX61","v":0},{"$f":"-Construction!DY61","v":0},{"$f":"-Construction!DZ61","v":0},{"$f":"-Construction!EA61","v":0},{"$f":"-Construction!EB61","v":0},{"$f":"-Construction!EC61","v":0},{"$f":"-Construction!ED61","v":0},{"$f":"-Construction!EE61","v":0},{"$f":"-Construction!EF61","v":0},{"$f":"-Construction!EG61","v":0},{"$f":"-Construction!EH61","v":0},{"$f":"-Construction!EI61","v":0},{"$f":"-Construction!EJ61","v":0},{"$f":"-Construction!EK61","v":0},{"$f":"-Construction!EL61","v":0},{"$f":"-Construction!EM61","v":0},{"$f":"-Construction!EN61","v":0},{"$f":"-Construction!EO61","v":0},{"$f":"-Construction!EP61","v":0},{"$f":"-Construction!EQ61","v":0},{"$f":"-Construction!ER61","v":0},{"$f":"-Construction!ES61","v":0},{"$f":"-Construction!ET61","v":0},{"$f":"-Construction!EU61","v":0},{"$f":"-Construction!EV61","v":0},{"$f":"-Construction!EW61","v":0},{"$f":"-Construction!EX61","v":0},{"$f":"-Construction!EY61","v":0},{"$f":"-Construction!EZ61","v":0},{"$f":"-Construction!FA61","v":0},{"$f":"-Construction!FB61","v":0},{"$f":"-Construction!FC61","v":0},{"$f":"-Construction!FD61","v":0},{"$f":"-Construction!FE61","v":0},{"$f":"-Construction!FF61","v":0},{"$f":"-Construction!FG61","v":0},{"$f":"-Construction!FH61","v":0},{"$f":"-Construction!FI61","v":0},{"$f":"-Construction!FJ61","v":0},{"$f":"-Construction!FK61","v":0},{"$f":"-Construction!FL61","v":0},{"$f":"-Construction!FM61","v":0},{"$f":"-Construction!FN61","v":0},{"$f":"-Construction!FO61","v":0},{"$f":"-Construction!FP61","v":0},{"$f":"-Construction!FQ61","v":0},{"$f":"-Construction!FR61","v":0},{"$f":"-Construction!FS61","v":0}]
[null,null,"Repayment",null,null,null,null,{"$f":"SUM(I25:FS25)","v":-249007.5},{"$f":"-MIN(I48,I23)","v":0},{"$f":"-MIN(J48,J23)","v":0},0,0,0,0,0,0,0,0,-12597.942769478155,-12735.039881666986,-12873.628953179212,-13013.726220262162,-13155.348095854142,-13298.511171507263,-13443.232219331181,-13589.528193958033,-13737.416234528755,-13886.913666700992,-14038.038004678852,-14190.806953264728,-14345.238409933558,-14501.350466929638,-14659.161413385968,-14818.689737467077,-14979.954128534973,-15142.97347933834,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-MIN(BV48,BV23)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-MIN(EH48,EH23)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Balance c/f",null,null,null,null,null,{"$f":"SUM(I23:I25)","v":0},{"$f":"SUM(J23:J25)","v":0},0,0,0,0,0,249007.5,249007.5,249007.5,236409.55723052184,223674.51734885486,210800.88839567566,197787.16217541351,184631.81407955938,171333.30290805211,157890.07068872094,144300.54249476289,130563.12626023413,116676.21259353314,102638.17458885429,88447.367635589559,74102.129225655997,59600.778758726359,44941.61734534039,30122.927607873313,15142.97347933834,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BV23:BV25)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(EH23:EH25)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Interest during operation"]
[null,null,"Base rate","% p.a.",{"$f":"'Inputs - Financing'!F80","v":2.4830000000000001E-2},null,null,null,{"$f":"$E29/4*I$17","v":0},{"$f":"$E$29/4*J$17","v":0},0,0,6.2075000000000003E-3,6.2075000000000003E-3,6.2075000000000003E-3,6.2075000000000003E-3,6.2075000000000003E-3,6.2075000000000003E-3,6.2075000000000003E-3,6.2075000000000003E-3,6.2075000000000003E-3,6.2075000000000003E-3,6.2075000000000003E-3,6.2075000000000003E-3,6.2075000000000003E-3,6.2075000000000003E-3,6.2075000000000003E-3,6.2075000000000003E-3,6.2075000000000003E-3,6.2075000000000003E-3,6.2075000000000003E-3,6.2075000000000003E-3,6.2075000000000003E-3,6.2075000000000003E-3,6.2075000000000003E-3,6.2075000000000003E-3,0,0,0,0,0,{"$f":"$E$29/4*AP$17","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$E$29/4*BV$17","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$E$29/4*DB$17","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$E$29/4*EH$17","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$E$29/4*FN$17","v":0},0,0,0,0,0]
[null,null,"Margin","% p.a.",{"$f":"'Inputs - Financing'!F83","v":1.8700000000000001E-2},null,null,null,{"$f":"$E30/4*I$17","v":0},0,0,0,4.6750000000000003E-3,4.6750000000000003E-3,4.6750000000000003E-3,4.6750000000000003E-3,4.6750000000000003E-3,4.6750000000000003E-3,4.6750000000000003E-3,4.6750000000000003E-3,4.6750000000000003E-3,4.6750000000000003E-3,4.6750000000000003E-3,4.6750000000000003E-3,4.6750000000000003E-3,4.6750000000000003E-3,4.6750000000000003E-3,4.6750000000000003E-3,4.6750000000000003E-3,4.6750000000000003E-3,4.6750000000000003E-3,4.6750000000000003E-3,4.6750000000000003E-3,4.6750000000000003E-3,4.6750000000000003E-3,4.6750000000000003E-3,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$E30/4*BU$17","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$E30/4*EG$17","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"All-in rate","% p.p.",null,null,null,null,{"$f":"SUM(I29:I30)","v":0},{"$f":"SUM(J29:J30)","v":0},0,0,1.08825E-2,1.08825E-2,1.08825E-2,1.08825E-2,1.08825E-2,1.08825E-2,1.08825E-2,1.08825E-2,1.08825E-2,1.08825E-2,1.08825E-2,1.08825E-2,1.08825E-2,1.08825E-2,1.08825E-2,1.08825E-2,1.08825E-2,1.08825E-2,1.08825E-2,1.08825E-2,1.08825E-2,1.08825E-2,1.08825E-2,1.08825E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BV29:BV30)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(EH29:EH30)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Interest during operation",null,null,null,null,{"$f":"SUM(I33:FS33)","v":31951.95222560281},{"$f":"I31*I23","v":0},{"$f":"J31*J23","v":0},0,0,0,0,0,0,2709.8241187499998,2709.8241187499998,2709.8241187499998,2572.7270065611538,2434.1379350489128,2294.0406679659404,2152.4187923739373,2009.2557167208049,1864.5346688968771,1718.2386942700057,1570.3506536992572,1420.8532215269979,1269.7288835491245,1116.9599349632069,962.52847829430334,806.41642129820139,648.60547484183962,489.07715076066677,327.81275969268131,164.79340888889948,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BV31*BV23","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EH31*EH23","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Principal Repayment"]
[null,null,"Annuity",null,null,null,null,null,{"$f":"IFERROR(I33/(1-(1+I31)^-I20),0)","v":0},0,0,0,0,0,0,0,0,0,15307.766888228156,15307.76688822814,15307.766888228125,15307.766888228103,15307.76688822808,15307.766888228069,15307.766888228058,15307.766888228038,15307.766888228012,15307.766888227989,15307.766888227976,15307.766888227934,15307.766888227861,15307.766888227839,15307.766888227807,15307.766888227743,15307.766888227654,15307.766888227319,0,0,0,0,{"$f":"IFERROR(AO33/(1-(1+AO31)^-AO20),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(BU33/(1-(1+BU31)^-BU20),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(DA33/(1-(1+DA31)^-DA20),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(EG33/(1-(1+EG31)^-EG20),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(FM33/(1-(1+FM31)^-FM20),0)","v":0},0,0,0,0,0,0]
[null,null,"Less: Interest (during repay pd only)",null,null,null,null,null,{"$f":"-I33*I19","v":0},0,0,0,0,0,0,0,0,0,-2709.8241187499998,-2572.7270065611538,-2434.1379350489128,-2294.0406679659404,-2152.4187923739373,-2009.2557167208049,-1864.5346688968771,-1718.2386942700057,-1570.3506536992572,-1420.8532215269979,-1269.7288835491245,-1116.9599349632069,-962.52847829430334,-806.41642129820139,-648.60547484183962,-489.07715076066677,-327.81275969268131,-164.79340888889948,0,0,0,0,{"$f":"-AO33*AO19","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-BU33*BU19","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-DA33*DA19","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-EG33*EG19","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-FM33*FM19","v":0},0,0,0,0,0,0]
[null,null,"Principal",null,null,null,null,{"$f":"SUM(I38:FS38)","v":249007.50000000009},{"$f":"SUM(I36:I37)","v":0},0,0,0,0,0,0,0,0,0,12597.942769478155,12735.039881666986,12873.628953179212,13013.726220262162,13155.348095854142,13298.511171507263,13443.232219331181,13589.528193958033,13737.416234528755,13886.913666700992,14038.038004678852,14190.806953264728,14345.238409933558,14501.350466929638,14659.161413385968,14818.689737467077,14979.954128534973,15142.97347933842,0,0,0,0,{"$f":"SUM(AO36:AO37)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BU36:BU37)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(DA36:DA37)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(EG36:EG37)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(FM36:FM37)","v":0},0,0,0,0,0,0]
[]
[null,null,"Sculpted"]
[null,null,"CFADS",null,null,null,null,null,{"$f":"Waterfall!I58","v":0},{"$f":"Waterfall!J58","v":0},{"$f":"Waterfall!K58","v":0},{"$f":"Waterfall!L58","v":0},{"$f":"Waterfall!M58","v":0},{"$f":"Waterfall!N58","v":0},{"$f":"Waterfall!O58","v":0},{"$f":"Waterfall!P58","v":0},{"$f":"Waterfall!Q58","v":-781.00142077800547},{"$f":"Waterfall!R58","v":-781.81938098913815},{"$f":"Waterfall!S58","v":-782.64140068082827},{"$f":"Waterfall!T58","v":-783.46749999999997},{"$f":"Waterfall!U58","v":-784.29769919356556},{"$f":"Waterfall!V58","v":-785.13201860892093},{"$f":"Waterfall!W58","v":-785.97047869444486},{"$f":"Waterfall!X58","v":-786.81310000000008},{"$f":"Waterfall!Y58","v":-787.65990317743695},{"$f":"Waterfall!Z58","v":-788.51090898109942},{"$f":"Waterfall!AA58","v":-789.36613826833377},{"$f":"Waterfall!AB58","v":-790.22561200000018},{"$f":"Waterfall!AC58","v":-791.08935124098571},{"$f":"Waterfall!AD58","v":-791.95737716072142},{"$f":"Waterfall!AE58","v":-792.82971103370051},{"$f":"Waterfall!AF58","v":-793.70637424000029},{"$f":"Waterfall!AG58","v":-817.06111465478295},{"$f":"Waterfall!AH58","v":-817.94650109291331},{"$f":"Waterfall!AI58","v":-818.83628164335209},{"$f":"Waterfall!AJ58","v":-819.73047811377774},{"$f":"Waterfall!AK58","v":-821.08196925774632},{"$f":"Waterfall!AL58","v":-821.98506342463929},{"$f":"Waterfall!AM58","v":-822.89263958608683},{"$f":"Waterfall!AN58","v":-823.804719985921},{"$f":"Waterfall!AO58","v":-825.18330910800591},{"$f":"Waterfall!AP58","v":-826.10446515823685},{"$f":"Waterfall!AQ58","v":-827.03019284291327},{"$f":"Waterfall!AR58","v":-827.96051485074418},{"$f":"Waterfall!AS58","v":-829.36674528387005},{"$f":"Waterfall!AT58","v":-830.30632445510548},{"$f":"Waterfall!AU58","v":-831.25056669347543},{"$f":"Waterfall!AV58","v":-832.19949514146299},{"$f":"Waterfall!AW58","v":-833.63392111288681},{"$f":"Waterfall!AX58","v":-834.59229186754703},{"$f":"Waterfall!AY58","v":-835.55541895068438},{"$f":"Waterfall!AZ58","v":-836.52332596763165},{"$f":"Waterfall!BA58","v":-837.98651281738682},{"$f":"Waterfall!BB58","v":-838.96405098714024},{"$f":"Waterfall!BC58","v":-839.94644061194026},{"$f":"Waterfall!BD58","v":-840.93370576922655},{"$f":"Waterfall!BE58","v":-842.42623017294795},{"$f":"Waterfall!BF58","v":-843.42331910609653},{"$f":"Waterfall!BG58","v":-844.42535652339257},{"$f":"Waterfall!BH58","v":-845.43236698382441},{"$f":"Waterfall!BI58","v":-846.95481718004044},{"$f":"Waterfall!BJ58","v":-847.97184789185189},{"$f":"Waterfall!BK58","v":-848.99392605749392},{"$f":"Waterfall!BL58","v":-850.02107672713453},{"$f":"Waterfall!BM58","v":-851.57405274911662},{"$f":"Waterfall!BN58","v":-852.61142407516422},{"$f":"Waterfall!BO58","v":-853.65394380411908},{"$f":"Waterfall!BP58","v":-854.70163748715242},{"$f":"Waterfall!BQ58","v":-856.28575139941449},{"$f":"Waterfall!BR58","v":-857.34387015198308},{"$f":"Waterfall!BS58","v":-858.4072402755171},{"$f":"Waterfall!BT58","v":-859.47588783221113},{"$f":"Waterfall!BU58","v":-861.09176397175031},{"$f":"Waterfall!BV58","v":-862.1710450993703},{"$f":"Waterfall!BW58","v":-863.25568262537502},{"$f":"Waterfall!BX58","v":-864.34570313320285},{"$f":"Waterfall!BY58","v":-865.99397835557784},{"$f":"Waterfall!BZ58","v":-867.09484510575021},{"$f":"Waterfall!CA58","v":-868.20117538227498},{"$f":"Waterfall!CB58","v":-869.31299630025944},{"$f":"Waterfall!CC58","v":-870.9943202306024},{"$f":"Waterfall!CD58","v":-872.11720431577828},{"$f":"Waterfall!CE58","v":-873.24566119783344},{"$f":"Waterfall!CF58","v":-874.37971853417764},{"$f":"Waterfall!CG58","v":-876.09475382324092},{"$f":"Waterfall!CH58","v":-877.24009559012018},{"$f":"Waterfall!CI58","v":-878.39112160981642},{"$f":"Waterfall!CJ58","v":-879.54786009288762},{"$f":"Waterfall!CK58","v":-881.29728267822202},{"$f":"Waterfall!CL58","v":-882.46553128043888},{"$f":"Waterfall!CM58","v":-883.63957782052921},{"$f":"Waterfall!CN58","v":-884.81945107326169},{"$f":"Waterfall!CO58","v":-886.6039504456345},{"$f":"Waterfall!CP58","v":-887.79556401989578},{"$f":"Waterfall!CQ58","v":-888.99309149078783},{"$f":"Waterfall!CR58","v":-890.19656220857496},{"$f":"Waterfall!CS58","v":-861.09231640106123},{"$f":"Waterfall!CT58","v":-862.30776224680778},{"$f":"Waterfall!CU58","v":-863.52924026711764},{"$f":"Waterfall!CV58","v":-864.75678039926061},{"$f":"Waterfall!CW58","v":-865.99041272908266},{"$f":"Waterfall!CX58","v":-867.23016749174394},{"$f":"Waterfall!CY58","v":-868.47607507246005},{"$f":"Waterfall!CZ58","v":-869.72816600724582},{"$f":"Waterfall!DA58","v":-870.98647098366428},{"$f":"Waterfall!DB58","v":-872.25102084157891},{"$f":"Waterfall!DC58","v":-873.52184657390933},{"$f":"Waterfall!DD58","v":-874.79897932739073},{"$f":"Waterfall!DE58","v":-876.08245040333759},{"$f":"Waterfall!DF58","v":-877.37229125841054},{"$f":"Waterfall!DG58","v":-878.66853350538759},{"$f":"Waterfall!DH58","v":-879.97120891393865},{"$f":"Waterfall!DI58","v":-881.28034941140436},{"$f":"Waterfall!DJ58","v":-882.59598708357885},{"$f":"Waterfall!DK58","v":-883.91815417549537},{"$f":"Waterfall!DL58","v":-885.24688309221756},{"$f":"Waterfall!DM58","v":-886.58220639963258},{"$f":"Waterfall!DN58","v":-887.92415682525052},{"$f":"Waterfall!DO58","v":-889.27276725900538},{"$f":"Waterfall!DP58","v":-890.62807075406192},{"$f":"Waterfall!DQ58","v":-891.99010052762526},{"$f":"Waterfall!DR58","v":-893.35888996175549},{"$f":"Waterfall!DS58","v":-894.73447260418561},{"$f":"Waterfall!DT58","v":-896.1168821691432},{"$f":"Waterfall!DU58","v":-897.50615253817796},{"$f":"Waterfall!DV58","v":-898.90231776099085},{"$f":"Waterfall!DW58","v":-900.30541205626946},{"$f":"Waterfall!DX58","v":-901.71546981252618},{"$f":"Waterfall!DY58","v":-903.13252558894146},{"$f":"Waterfall!DZ58","v":-904.55661411621065},{"$f":"Waterfall!EA58","v":-905.98777029739483},{"$f":"Waterfall!EB58","v":-907.42602920877675},{"$f":"Waterfall!EC58","v":-908.87142610072044},{"$f":"Waterfall!ED58","v":-910.32399639853497},{"$f":"Waterfall!EE58","v":-911.78377570334283},{"$f":"Waterfall!EF58","v":-913.25079979295242},{"$f":"Waterfall!EG58","v":-914.72510462273488},{"$f":"Waterfall!EH58","v":-916.20672632650576},{"$f":"Waterfall!EI58","v":-917.69570121740969},{"$f":"Waterfall!EJ58","v":-919.19206578881153},{"$f":"Waterfall!EK58","v":-920.69585671518962},{"$f":"Waterfall!EL58","v":-922.20711085303594},{"$f":"Waterfall!EM58","v":-923.72586524175802},{"$f":"Waterfall!EN58","v":-925.25215710458781},{"$f":"Waterfall!EO58","v":-926.78602384949363},{"$f":"Waterfall!EP58","v":-928.32750307009678},{"$f":"Waterfall!EQ58","v":-929.87663254659321},{"$f":"Waterfall!ER58","v":-931.43345024667963},{"$f":"Waterfall!ES58","v":-932.99799432648354},{"$f":"Waterfall!ET58","v":-934.5703031314988},{"$f":"Waterfall!EU58","v":-936.15041519752526},{"$f":"Waterfall!EV58","v":-937.73836925161334},{"$f":"Waterfall!EW58","v":-939.33420421301332},{"$f":"Waterfall!EX58","v":-940.93795919412878},{"$f":"Waterfall!EY58","v":-942.54967350147581},{"$f":"Waterfall!EZ58","v":-944.16938663664575},{"$f":"Waterfall!FA58","v":0},{"$f":"Waterfall!FB58","v":0},{"$f":"Waterfall!FC58","v":0},{"$f":"Waterfall!FD58","v":0},{"$f":"Waterfall!FE58","v":0},{"$f":"Waterfall!FF58","v":0},{"$f":"Waterfall!FG58","v":0},{"$f":"Waterfall!FH58","v":0},{"$f":"Waterfall!FI58","v":0},{"$f":"Waterfall!FJ58","v":0},{"$f":"Waterfall!FK58","v":0},{"$f":"Waterfall!FL58","v":0},{"$f":"Waterfall!FM58","v":0},{"$f":"Waterfall!FN58","v":0},{"$f":"Waterfall!FO58","v":0},{"$f":"Waterfall!FP58","v":0},{"$f":"Waterfall!FQ58","v":0},{"$f":"Waterfall!FR58","v":0},{"$f":"Waterfall!FS58","v":0}]
[null,null,"CFADS (during repay pd only)",null,null,null,null,null,{"$f":"I41*I$19","v":0},{"$f":"J41*J$19","v":0},0,0,0,0,0,0,0,0,-782.64140068082827,-783.46749999999997,-784.29769919356556,-785.13201860892093,-785.97047869444486,-786.81310000000008,-787.65990317743695,-788.51090898109942,-789.36613826833377,-790.22561200000018,-791.08935124098571,-791.95737716072142,-792.82971103370051,-793.70637424000029,-817.06111465478295,-817.94650109291331,-818.83628164335209,-819.73047811377774,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BV41*BV$19","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EH41*EH$19","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Max permissible debt service",null,{"$f":"'Inputs - Financing'!F50","v":1.5},null,null,null,{"$f":"$E44*I$42","v":0},{"$f":"$E44*J$42","v":0},0,0,0,0,0,0,0,0,-1173.9621010212425,-1175.2012500000001,-1176.4465487903483,-1177.6980279133813,-1178.9557180416673,-1180.21965,-1181.4898547661555,-1182.7663634716491,-1184.0492074025005,-1185.3384180000003,-1186.6340268614786,-1187.9360657410821,-1189.2445665505506,-1190.5595613600003,-1225.5916719821744,-1226.9197516393699,-1228.2544224650283,-1229.5957171706666,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$E44*BV$42","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$E44*EH$42","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Less: Interest (during repay pd only)",null,null,null,null,null,{"$f":"-I33*I19","v":0},0,0,0,0,0,0,0,0,0,-2709.8241187499998,-2572.7270065611538,-2434.1379350489128,-2294.0406679659404,-2152.4187923739373,-2009.2557167208049,-1864.5346688968771,-1718.2386942700057,-1570.3506536992572,-1420.8532215269979,-1269.7288835491245,-1116.9599349632069,-962.52847829430334,-806.41642129820139,-648.60547484183962,-489.07715076066677,-327.81275969268131,-164.79340888889948,0,0,0,0,{"$f":"-AO33*AO19","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-BU33*BU19","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-DA33*DA19","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-EG33*EG19","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-FM33*FM19","v":0},0,0,0,0,0,0]
[null,null,"Max principal repayment",null,null,null,null,{"$f":"SUM(I46:FS46)","v":-47993.166911280117},{"$f":"SUM(I44:I45)","v":0},{"$f":"SUM(J44:J45)","v":0},0,0,0,0,0,0,0,0,-3883.786219771242,-3747.9282565611538,-3610.5844838392613,-3471.7386958793218,-3331.3745104156046,-3189.4753667208051,-3046.0245236630326,-2901.005057741655,-2754.3998611017578,-2606.1916395269982,-2456.362910410603,-2304.8960007042888,-2151.7730448448538,-1996.9759826582017,-1874.197146824014,-1715.9969024000366,-1556.0671821577096,-1394.389126059566,0,0,0,0,{"$f":"SUM(AO44:AO45)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BU44:BU45)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(DA44:DA45)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(EG44:EG45)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(FM44:FM45)","v":0},0,0,0,0,0,0]
[null,null,null,null,"Switch"]
[null,null,"Applied","1.Annuity/2.Sculpted",1,null,null,{"$f":"SUM(I48:FS48)","v":249007.50000000009},{"$f":"IF($E$48=1,I38,I46)","v":0},0,0,0,0,0,0,0,0,0,12597.942769478155,12735.039881666986,12873.628953179212,13013.726220262162,13155.348095854142,13298.511171507263,13443.232219331181,13589.528193958033,13737.416234528755,13886.913666700992,14038.038004678852,14190.806953264728,14345.238409933558,14501.350466929638,14659.161413385968,14818.689737467077,14979.954128534973,15142.97347933842,0,0,0,0,{"$f":"IF($E$48=1,AO38,AO46)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($E$48=1,BU38,BU46)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($E$48=1,DA38,DA46)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($E$48=1,EG38,EG46)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($E$48=1,FM38,FM46)","v":0},0,0,0,0,0,0]
[]
[null,null,"Summary"]
[null,null,"Interest",null,null,null,null,{"$f":"SUM(I51:FS51)","v":31951.95222560281},{"$f":"I33","v":0},{"$f":"J33","v":0},0,0,0,0,0,0,2709.8241187499998,2709.8241187499998,2709.8241187499998,2572.7270065611538,2434.1379350489128,2294.0406679659404,2152.4187923739373,2009.2557167208049,1864.5346688968771,1718.2386942700057,1570.3506536992572,1420.8532215269979,1269.7288835491245,1116.9599349632069,962.52847829430334,806.41642129820139,648.60547484183962,489.07715076066677,327.81275969268131,164.79340888889948,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BV33","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EH33","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Principal",null,null,null,null,249007.5,{"$f":"-I25","v":0},{"$f":"-J25","v":0},0,0,0,0,0,0,0,0,12597.942769478155,12735.039881666986,12873.628953179212,13013.726220262162,13155.348095854142,13298.511171507263,13443.232219331181,13589.528193958033,13737.416234528755,13886.913666700992,14038.038004678852,14190.806953264728,14345.238409933558,14501.350466929638,14659.161413385968,14818.689737467077,14979.954128534973,15142.97347933834,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-BV25","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-EH25","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Total",null,null,null,null,{"$f":"SUM(I53:FS53)","v":280959.45222560287},{"$f":"SUM(I51:I52)","v":0},{"$f":"SUM(J51:J52)","v":0},0,0,0,0,0,0,2709.8241187499998,2709.8241187499998,15307.766888228154,15307.76688822814,15307.766888228125,15307.766888228103,15307.76688822808,15307.766888228069,15307.766888228058,15307.766888228038,15307.766888228012,15307.76688822799,15307.766888227976,15307.766888227934,15307.766888227861,15307.766888227839,15307.766888227807,15307.766888227743,15307.766888227654,15307.766888227239,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BV51:BV52)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(EH51:EH52)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Debt metrics"]
[null,null,"Debt Service Coverage Ratio (DSCR)"]
[null,null,"CFADS",null,null,null,null,{"$f":"SUM(I57:FS57)","v":-121149.10354432333},{"$f":"Waterfall!I58","v":0},{"$f":"Waterfall!J58","v":0},{"$f":"Waterfall!K58","v":0},{"$f":"Waterfall!L58","v":0},{"$f":"Waterfall!M58","v":0},{"$f":"Waterfall!N58","v":0},{"$f":"Waterfall!O58","v":0},{"$f":"Waterfall!P58","v":0},{"$f":"Waterfall!Q58","v":-781.00142077800547},{"$f":"Waterfall!R58","v":-781.81938098913815},{"$f":"Waterfall!S58","v":-782.64140068082827},{"$f":"Waterfall!T58","v":-783.46749999999997},{"$f":"Waterfall!U58","v":-784.29769919356556},{"$f":"Waterfall!V58","v":-785.13201860892093},{"$f":"Waterfall!W58","v":-785.97047869444486},{"$f":"Waterfall!X58","v":-786.81310000000008},{"$f":"Waterfall!Y58","v":-787.65990317743695},{"$f":"Waterfall!Z58","v":-788.51090898109942},{"$f":"Waterfall!AA58","v":-789.36613826833377},{"$f":"Waterfall!AB58","v":-790.22561200000018},{"$f":"Waterfall!AC58","v":-791.08935124098571},{"$f":"Waterfall!AD58","v":-791.95737716072142},{"$f":"Waterfall!AE58","v":-792.82971103370051},{"$f":"Waterfall!AF58","v":-793.70637424000029},{"$f":"Waterfall!AG58","v":-817.06111465478295},{"$f":"Waterfall!AH58","v":-817.94650109291331},{"$f":"Waterfall!AI58","v":-818.83628164335209},{"$f":"Waterfall!AJ58","v":-819.73047811377774},{"$f":"Waterfall!AK58","v":-821.08196925774632},{"$f":"Waterfall!AL58","v":-821.98506342463929},{"$f":"Waterfall!AM58","v":-822.89263958608683},{"$f":"Waterfall!AN58","v":-823.804719985921},{"$f":"Waterfall!AO58","v":-825.18330910800591},{"$f":"Waterfall!AP58","v":-826.10446515823685},{"$f":"Waterfall!AQ58","v":-827.03019284291327},{"$f":"Waterfall!AR58","v":-827.96051485074418},{"$f":"Waterfall!AS58","v":-829.36674528387005},{"$f":"Waterfall!AT58","v":-830.30632445510548},{"$f":"Waterfall!AU58","v":-831.25056669347543},{"$f":"Waterfall!AV58","v":-832.19949514146299},{"$f":"Waterfall!AW58","v":-833.63392111288681},{"$f":"Waterfall!AX58","v":-834.59229186754703},{"$f":"Waterfall!AY58","v":-835.55541895068438},{"$f":"Waterfall!AZ58","v":-836.52332596763165},{"$f":"Waterfall!BA58","v":-837.98651281738682},{"$f":"Waterfall!BB58","v":-838.96405098714024},{"$f":"Waterfall!BC58","v":-839.94644061194026},{"$f":"Waterfall!BD58","v":-840.93370576922655},{"$f":"Waterfall!BE58","v":-842.42623017294795},{"$f":"Waterfall!BF58","v":-843.42331910609653},{"$f":"Waterfall!BG58","v":-844.42535652339257},{"$f":"Waterfall!BH58","v":-845.43236698382441},{"$f":"Waterfall!BI58","v":-846.95481718004044},{"$f":"Waterfall!BJ58","v":-847.97184789185189},{"$f":"Waterfall!BK58","v":-848.99392605749392},{"$f":"Waterfall!BL58","v":-850.02107672713453},{"$f":"Waterfall!BM58","v":-851.57405274911662},{"$f":"Waterfall!BN58","v":-852.61142407516422},{"$f":"Waterfall!BO58","v":-853.65394380411908},{"$f":"Waterfall!BP58","v":-854.70163748715242},{"$f":"Waterfall!BQ58","v":-856.28575139941449},{"$f":"Waterfall!BR58","v":-857.34387015198308},{"$f":"Waterfall!BS58","v":-858.4072402755171},{"$f":"Waterfall!BT58","v":-859.47588783221113},{"$f":"Waterfall!BU58","v":-861.09176397175031},{"$f":"Waterfall!BV58","v":-862.1710450993703},{"$f":"Waterfall!BW58","v":-863.25568262537502},{"$f":"Waterfall!BX58","v":-864.34570313320285},{"$f":"Waterfall!BY58","v":-865.99397835557784},{"$f":"Waterfall!BZ58","v":-867.09484510575021},{"$f":"Waterfall!CA58","v":-868.20117538227498},{"$f":"Waterfall!CB58","v":-869.31299630025944},{"$f":"Waterfall!CC58","v":-870.9943202306024},{"$f":"Waterfall!CD58","v":-872.11720431577828},{"$f":"Waterfall!CE58","v":-873.24566119783344},{"$f":"Waterfall!CF58","v":-874.37971853417764},{"$f":"Waterfall!CG58","v":-876.09475382324092},{"$f":"Waterfall!CH58","v":-877.24009559012018},{"$f":"Waterfall!CI58","v":-878.39112160981642},{"$f":"Waterfall!CJ58","v":-879.54786009288762},{"$f":"Waterfall!CK58","v":-881.29728267822202},{"$f":"Waterfall!CL58","v":-882.46553128043888},{"$f":"Waterfall!CM58","v":-883.63957782052921},{"$f":"Waterfall!CN58","v":-884.81945107326169},{"$f":"Waterfall!CO58","v":-886.6039504456345},{"$f":"Waterfall!CP58","v":-887.79556401989578},{"$f":"Waterfall!CQ58","v":-888.99309149078783},{"$f":"Waterfall!CR58","v":-890.19656220857496},{"$f":"Waterfall!CS58","v":-861.09231640106123},{"$f":"Waterfall!CT58","v":-862.30776224680778},{"$f":"Waterfall!CU58","v":-863.52924026711764},{"$f":"Waterfall!CV58","v":-864.75678039926061},{"$f":"Waterfall!CW58","v":-865.99041272908266},{"$f":"Waterfall!CX58","v":-867.23016749174394},{"$f":"Waterfall!CY58","v":-868.47607507246005},{"$f":"Waterfall!CZ58","v":-869.72816600724582},{"$f":"Waterfall!DA58","v":-870.98647098366428},{"$f":"Waterfall!DB58","v":-872.25102084157891},{"$f":"Waterfall!DC58","v":-873.52184657390933},{"$f":"Waterfall!DD58","v":-874.79897932739073},{"$f":"Waterfall!DE58","v":-876.08245040333759},{"$f":"Waterfall!DF58","v":-877.37229125841054},{"$f":"Waterfall!DG58","v":-878.66853350538759},{"$f":"Waterfall!DH58","v":-879.97120891393865},{"$f":"Waterfall!DI58","v":-881.28034941140436},{"$f":"Waterfall!DJ58","v":-882.59598708357885},{"$f":"Waterfall!DK58","v":-883.91815417549537},{"$f":"Waterfall!DL58","v":-885.24688309221756},{"$f":"Waterfall!DM58","v":-886.58220639963258},{"$f":"Waterfall!DN58","v":-887.92415682525052},{"$f":"Waterfall!DO58","v":-889.27276725900538},{"$f":"Waterfall!DP58","v":-890.62807075406192},{"$f":"Waterfall!DQ58","v":-891.99010052762526},{"$f":"Waterfall!DR58","v":-893.35888996175549},{"$f":"Waterfall!DS58","v":-894.73447260418561},{"$f":"Waterfall!DT58","v":-896.1168821691432},{"$f":"Waterfall!DU58","v":-897.50615253817796},{"$f":"Waterfall!DV58","v":-898.90231776099085},{"$f":"Waterfall!DW58","v":-900.30541205626946},{"$f":"Waterfall!DX58","v":-901.71546981252618},{"$f":"Waterfall!DY58","v":-903.13252558894146},{"$f":"Waterfall!DZ58","v":-904.55661411621065},{"$f":"Waterfall!EA58","v":-905.98777029739483},{"$f":"Waterfall!EB58","v":-907.42602920877675},{"$f":"Waterfall!EC58","v":-908.87142610072044},{"$f":"Waterfall!ED58","v":-910.32399639853497},{"$f":"Waterfall!EE58","v":-911.78377570334283},{"$f":"Waterfall!EF58","v":-913.25079979295242},{"$f":"Waterfall!EG58","v":-914.72510462273488},{"$f":"Waterfall!EH58","v":-916.20672632650576},{"$f":"Waterfall!EI58","v":-917.69570121740969},{"$f":"Waterfall!EJ58","v":-919.19206578881153},{"$f":"Waterfall!EK58","v":-920.69585671518962},{"$f":"Waterfall!EL58","v":-922.20711085303594},{"$f":"Waterfall!EM58","v":-923.72586524175802},{"$f":"Waterfall!EN58","v":-925.25215710458781},{"$f":"Waterfall!EO58","v":-926.78602384949363},{"$f":"Waterfall!EP58","v":-928.32750307009678},{"$f":"Waterfall!EQ58","v":-929.87663254659321},{"$f":"Waterfall!ER58","v":-931.43345024667963},{"$f":"Waterfall!ES58","v":-932.99799432648354},{"$f":"Waterfall!ET58","v":-934.5703031314988},{"$f":"Waterfall!EU58","v":-936.15041519752526},{"$f":"Waterfall!EV58","v":-937.73836925161334},{"$f":"Waterfall!EW58","v":-939.33420421301332},{"$f":"Waterfall!EX58","v":-940.93795919412878},{"$f":"Waterfall!EY58","v":-942.54967350147581},{"$f":"Waterfall!EZ58","v":-944.16938663664575},{"$f":"Waterfall!FA58","v":0},{"$f":"Waterfall!FB58","v":0},{"$f":"Waterfall!FC58","v":0},{"$f":"Waterfall!FD58","v":0},{"$f":"Waterfall!FE58","v":0},{"$f":"Waterfall!FF58","v":0},{"$f":"Waterfall!FG58","v":0},{"$f":"Waterfall!FH58","v":0},{"$f":"Waterfall!FI58","v":0},{"$f":"Waterfall!FJ58","v":0},{"$f":"Waterfall!FK58","v":0},{"$f":"Waterfall!FL58","v":0},{"$f":"Waterfall!FM58","v":0},{"$f":"Waterfall!FN58","v":0},{"$f":"Waterfall!FO58","v":0},{"$f":"Waterfall!FP58","v":0},{"$f":"Waterfall!FQ58","v":0},{"$f":"Waterfall!FR58","v":0},{"$f":"Waterfall!FS58","v":0}]
[null,null,"CFADS (during loan tenor)",null,{"$f":"SUM(I58:FS58)","v":-15870.062750552008},null,null,null,{"$f":"I57*I17","v":0},0,0,0,0,0,0,0,-781.00142077800547,-781.81938098913815,-782.64140068082827,-783.46749999999997,-784.29769919356556,-785.13201860892093,-785.97047869444486,-786.81310000000008,-787.65990317743695,-788.51090898109942,-789.36613826833377,-790.22561200000018,-791.08935124098571,-791.95737716072142,-792.82971103370051,-793.70637424000029,-817.06111465478295,-817.94650109291331,-818.83628164335209,-819.73047811377774,0,0,0,0,{"$f":"AO57*AO17","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BU57*BU17","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"DA57*DA17","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EG57*EG17","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"FM57*FM17","v":0},0,0,0,0,0,0]
[]
[null,null,"Debt service",null,{"$f":"SUM(I60:FS60)","v":280959.45222560287},null,null,null,{"$f":"I53","v":0},0,0,0,0,0,0,0,2709.8241187499998,2709.8241187499998,15307.766888228154,15307.76688822814,15307.766888228125,15307.766888228103,15307.76688822808,15307.766888228069,15307.766888228058,15307.766888228038,15307.766888228012,15307.76688822799,15307.766888227976,15307.766888227934,15307.766888227861,15307.766888227839,15307.766888227807,15307.766888227743,15307.766888227654,15307.766888227239,0,0,0,0,{"$f":"AO53","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BU53","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"DA53","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EG53","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"FM53","v":0},0,0,0,0,0,0]
[]
[null,null,"In Period",null,"Min","Min Date","Avg"]
[null,null,"DSCR",null,{"$f":"MIN(I63:FS63)","v":-0.28851296125808318},{"$f":"SUMPRODUCT(I64:FS64,I3:FS3)","v":"2022-06-30"},{"$f":"E58/E60","v":-5.648524235379266E-2},null,{"$f":"IF(I60=0,\"N/A\",I58/I60)","v":"N/A"},"N/A","N/A","N/A","N/A","N/A","N/A","N/A",-0.28821111133156102,-0.28851296125808318,-5.1127078586667554E-2,-5.1181044610922058E-2,-5.1235278464862227E-2,-5.1289781477708477E-2,-5.1344554985278019E-2,-5.1399600330017607E-2,-5.1454918861036571E-2,-5.1510511934139733E-2,-5.1566380911860672E-2,-5.1622527163495094E-2,-5.167895206513444E-2,-5.1735656999699738E-2,-5.1792643356975254E-2,-5.1849912533642371E-2,-5.3375591660148075E-2,-5.3433430693404754E-2,-5.3491556777825848E-2,-5.3549971338027677E-2,"N/A","N/A","N/A","N/A",{"$f":"IF(AO60=0,\"N/A\",AO58/AO60)","v":"N/A"},"N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A",{"$f":"IF(BU60=0,\"N/A\",BU58/BU60)","v":"N/A"},"N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A",{"$f":"IF(DA60=0,\"N/A\",DA58/DA60)","v":"N/A"},"N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A",{"$f":"IF(EG60=0,\"N/A\",EG58/EG60)","v":"N/A"},"N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A",{"$f":"IF(FM60=0,\"N/A\",FM58/FM60)","v":"N/A"},"N/A","N/A","N/A","N/A","N/A","N/A"]
[null,null,"Min Flag",null,null,null,null,null,{"$f":"IF(AND(I63=$E63, SUM($H64:H64)=0),1,0)","v":0},{"$f":"IF(AND(J63=$E63, SUM($H64:I64)=0),1,0)","v":0},{"$f":"IF(AND(K63=$E63, SUM($H64:J64)=0),1,0)","v":0},{"$f":"IF(AND(L63=$E63, SUM($H64:K64)=0),1,0)","v":0},{"$f":"IF(AND(M63=$E63, SUM($H64:L64)=0),1,0)","v":0},{"$f":"IF(AND(N63=$E63, SUM($H64:M64)=0),1,0)","v":0},{"$f":"IF(AND(O63=$E63, SUM($H64:N64)=0),1,0)","v":0},{"$f":"IF(AND(P63=$E63, SUM($H64:O64)=0),1,0)","v":0},{"$f":"IF(AND(Q63=$E63, SUM($H64:P64)=0),1,0)","v":0},{"$f":"IF(AND(R63=$E63, SUM($H64:Q64)=0),1,0)","v":1},{"$f":"IF(AND(S63=$E63, SUM($H64:R64)=0),1,0)","v":0},{"$f":"IF(AND(T63=$E63, SUM($H64:S64)=0),1,0)","v":0},{"$f":"IF(AND(U63=$E63, SUM($H64:T64)=0),1,0)","v":0},{"$f":"IF(AND(V63=$E63, SUM($H64:U64)=0),1,0)","v":0},{"$f":"IF(AND(W63=$E63, SUM($H64:V64)=0),1,0)","v":0},{"$f":"IF(AND(X63=$E63, SUM($H64:W64)=0),1,0)","v":0},{"$f":"IF(AND(Y63=$E63, SUM($H64:X64)=0),1,0)","v":0},{"$f":"IF(AND(Z63=$E63, SUM($H64:Y64)=0),1,0)","v":0},{"$f":"IF(AND(AA63=$E63, SUM($H64:Z64)=0),1,0)","v":0},{"$f":"IF(AND(AB63=$E63, SUM($H64:AA64)=0),1,0)","v":0},{"$f":"IF(AND(AC63=$E63, SUM($H64:AB64)=0),1,0)","v":0},{"$f":"IF(AND(AD63=$E63, SUM($H64:AC64)=0),1,0)","v":0},{"$f":"IF(AND(AE63=$E63, SUM($H64:AD64)=0),1,0)","v":0},{"$f":"IF(AND(AF63=$E63, SUM($H64:AE64)=0),1,0)","v":0},{"$f":"IF(AND(AG63=$E63, SUM($H64:AF64)=0),1,0)","v":0},{"$f":"IF(AND(AH63=$E63, SUM($H64:AG64)=0),1,0)","v":0},{"$f":"IF(AND(AI63=$E63, SUM($H64:AH64)=0),1,0)","v":0},{"$f":"IF(AND(AJ63=$E63, SUM($H64:AI64)=0),1,0)","v":0},{"$f":"IF(AND(AK63=$E63, SUM($H64:AJ64)=0),1,0)","v":0},{"$f":"IF(AND(AL63=$E63, SUM($H64:AK64)=0),1,0)","v":0},{"$f":"IF(AND(AM63=$E63, SUM($H64:AL64)=0),1,0)","v":0},{"$f":"IF(AND(AN63=$E63, SUM($H64:AM64)=0),1,0)","v":0},{"$f":"IF(AND(AO63=$E63, SUM($H64:AN64)=0),1,0)","v":0},{"$f":"IF(AND(AP63=$E63, SUM($H64:AO64)=0),1,0)","v":0},{"$f":"IF(AND(AQ63=$E63, SUM($H64:AP64)=0),1,0)","v":0},{"$f":"IF(AND(AR63=$E63, SUM($H64:AQ64)=0),1,0)","v":0},{"$f":"IF(AND(AS63=$E63, SUM($H64:AR64)=0),1,0)","v":0},{"$f":"IF(AND(AT63=$E63, SUM($H64:AS64)=0),1,0)","v":0},{"$f":"IF(AND(AU63=$E63, SUM($H64:AT64)=0),1,0)","v":0},{"$f":"IF(AND(AV63=$E63, SUM($H64:AU64)=0),1,0)","v":0},{"$f":"IF(AND(AW63=$E63, SUM($H64:AV64)=0),1,0)","v":0},{"$f":"IF(AND(AX63=$E63, SUM($H64:AW64)=0),1,0)","v":0},{"$f":"IF(AND(AY63=$E63, SUM($H64:AX64)=0),1,0)","v":0},{"$f":"IF(AND(AZ63=$E63, SUM($H64:AY64)=0),1,0)","v":0},{"$f":"IF(AND(BA63=$E63, SUM($H64:AZ64)=0),1,0)","v":0},{"$f":"IF(AND(BB63=$E63, SUM($H64:BA64)=0),1,0)","v":0},{"$f":"IF(AND(BC63=$E63, SUM($H64:BB64)=0),1,0)","v":0},{"$f":"IF(AND(BD63=$E63, SUM($H64:BC64)=0),1,0)","v":0},{"$f":"IF(AND(BE63=$E63, SUM($H64:BD64)=0),1,0)","v":0},{"$f":"IF(AND(BF63=$E63, SUM($H64:BE64)=0),1,0)","v":0},{"$f":"IF(AND(BG63=$E63, SUM($H64:BF64)=0),1,0)","v":0},{"$f":"IF(AND(BH63=$E63, SUM($H64:BG64)=0),1,0)","v":0},{"$f":"IF(AND(BI63=$E63, SUM($H64:BH64)=0),1,0)","v":0},{"$f":"IF(AND(BJ63=$E63, SUM($H64:BI64)=0),1,0)","v":0},{"$f":"IF(AND(BK63=$E63, SUM($H64:BJ64)=0),1,0)","v":0},{"$f":"IF(AND(BL63=$E63, SUM($H64:BK64)=0),1,0)","v":0},{"$f":"IF(AND(BM63=$E63, SUM($H64:BL64)=0),1,0)","v":0},{"$f":"IF(AND(BN63=$E63, SUM($H64:BM64)=0),1,0)","v":0},{"$f":"IF(AND(BO63=$E63, SUM($H64:BN64)=0),1,0)","v":0},{"$f":"IF(AND(BP63=$E63, SUM($H64:BO64)=0),1,0)","v":0},{"$f":"IF(AND(BQ63=$E63, SUM($H64:BP64)=0),1,0)","v":0},{"$f":"IF(AND(BR63=$E63, SUM($H64:BQ64)=0),1,0)","v":0},{"$f":"IF(AND(BS63=$E63, SUM($H64:BR64)=0),1,0)","v":0},{"$f":"IF(AND(BT63=$E63, SUM($H64:BS64)=0),1,0)","v":0},{"$f":"IF(AND(BU63=$E63, SUM($H64:BT64)=0),1,0)","v":0},{"$f":"IF(AND(BV63=$E63, SUM($H64:BU64)=0),1,0)","v":0},{"$f":"IF(AND(BW63=$E63, SUM($H64:BV64)=0),1,0)","v":0},{"$f":"IF(AND(BX63=$E63, SUM($H64:BW64)=0),1,0)","v":0},{"$f":"IF(AND(BY63=$E63, SUM($H64:BX64)=0),1,0)","v":0},{"$f":"IF(AND(BZ63=$E63, SUM($H64:BY64)=0),1,0)","v":0},{"$f":"IF(AND(CA63=$E63, SUM($H64:BZ64)=0),1,0)","v":0},{"$f":"IF(AND(CB63=$E63, SUM($H64:CA64)=0),1,0)","v":0},{"$f":"IF(AND(CC63=$E63, SUM($H64:CB64)=0),1,0)","v":0},{"$f":"IF(AND(CD63=$E63, SUM($H64:CC64)=0),1,0)","v":0},{"$f":"IF(AND(CE63=$E63, SUM($H64:CD64)=0),1,0)","v":0},{"$f":"IF(AND(CF63=$E63, SUM($H64:CE64)=0),1,0)","v":0},{"$f":"IF(AND(CG63=$E63, SUM($H64:CF64)=0),1,0)","v":0},{"$f":"IF(AND(CH63=$E63, SUM($H64:CG64)=0),1,0)","v":0},{"$f":"IF(AND(CI63=$E63, SUM($H64:CH64)=0),1,0)","v":0},{"$f":"IF(AND(CJ63=$E63, SUM($H64:CI64)=0),1,0)","v":0},{"$f":"IF(AND(CK63=$E63, SUM($H64:CJ64)=0),1,0)","v":0},{"$f":"IF(AND(CL63=$E63, SUM($H64:CK64)=0),1,0)","v":0},{"$f":"IF(AND(CM63=$E63, SUM($H64:CL64)=0),1,0)","v":0},{"$f":"IF(AND(CN63=$E63, SUM($H64:CM64)=0),1,0)","v":0},{"$f":"IF(AND(CO63=$E63, SUM($H64:CN64)=0),1,0)","v":0},{"$f":"IF(AND(CP63=$E63, SUM($H64:CO64)=0),1,0)","v":0},{"$f":"IF(AND(CQ63=$E63, SUM($H64:CP64)=0),1,0)","v":0},{"$f":"IF(AND(CR63=$E63, SUM($H64:CQ64)=0),1,0)","v":0},{"$f":"IF(AND(CS63=$E63, SUM($H64:CR64)=0),1,0)","v":0},{"$f":"IF(AND(CT63=$E63, SUM($H64:CS64)=0),1,0)","v":0},{"$f":"IF(AND(CU63=$E63, SUM($H64:CT64)=0),1,0)","v":0},{"$f":"IF(AND(CV63=$E63, SUM($H64:CU64)=0),1,0)","v":0},{"$f":"IF(AND(CW63=$E63, SUM($H64:CV64)=0),1,0)","v":0},{"$f":"IF(AND(CX63=$E63, SUM($H64:CW64)=0),1,0)","v":0},{"$f":"IF(AND(CY63=$E63, SUM($H64:CX64)=0),1,0)","v":0},{"$f":"IF(AND(CZ63=$E63, SUM($H64:CY64)=0),1,0)","v":0},{"$f":"IF(AND(DA63=$E63, SUM($H64:CZ64)=0),1,0)","v":0},{"$f":"IF(AND(DB63=$E63, SUM($H64:DA64)=0),1,0)","v":0},{"$f":"IF(AND(DC63=$E63, SUM($H64:DB64)=0),1,0)","v":0},{"$f":"IF(AND(DD63=$E63, SUM($H64:DC64)=0),1,0)","v":0},{"$f":"IF(AND(DE63=$E63, SUM($H64:DD64)=0),1,0)","v":0},{"$f":"IF(AND(DF63=$E63, SUM($H64:DE64)=0),1,0)","v":0},{"$f":"IF(AND(DG63=$E63, SUM($H64:DF64)=0),1,0)","v":0},{"$f":"IF(AND(DH63=$E63, SUM($H64:DG64)=0),1,0)","v":0},{"$f":"IF(AND(DI63=$E63, SUM($H64:DH64)=0),1,0)","v":0},{"$f":"IF(AND(DJ63=$E63, SUM($H64:DI64)=0),1,0)","v":0},{"$f":"IF(AND(DK63=$E63, SUM($H64:DJ64)=0),1,0)","v":0},{"$f":"IF(AND(DL63=$E63, SUM($H64:DK64)=0),1,0)","v":0},{"$f":"IF(AND(DM63=$E63, SUM($H64:DL64)=0),1,0)","v":0},{"$f":"IF(AND(DN63=$E63, SUM($H64:DM64)=0),1,0)","v":0},{"$f":"IF(AND(DO63=$E63, SUM($H64:DN64)=0),1,0)","v":0},{"$f":"IF(AND(DP63=$E63, SUM($H64:DO64)=0),1,0)","v":0},{"$f":"IF(AND(DQ63=$E63, SUM($H64:DP64)=0),1,0)","v":0},{"$f":"IF(AND(DR63=$E63, SUM($H64:DQ64)=0),1,0)","v":0},{"$f":"IF(AND(DS63=$E63, SUM($H64:DR64)=0),1,0)","v":0},{"$f":"IF(AND(DT63=$E63, SUM($H64:DS64)=0),1,0)","v":0},{"$f":"IF(AND(DU63=$E63, SUM($H64:DT64)=0),1,0)","v":0},{"$f":"IF(AND(DV63=$E63, SUM($H64:DU64)=0),1,0)","v":0},{"$f":"IF(AND(DW63=$E63, SUM($H64:DV64)=0),1,0)","v":0},{"$f":"IF(AND(DX63=$E63, SUM($H64:DW64)=0),1,0)","v":0},{"$f":"IF(AND(DY63=$E63, SUM($H64:DX64)=0),1,0)","v":0},{"$f":"IF(AND(DZ63=$E63, SUM($H64:DY64)=0),1,0)","v":0},{"$f":"IF(AND(EA63=$E63, SUM($H64:DZ64)=0),1,0)","v":0},{"$f":"IF(AND(EB63=$E63, SUM($H64:EA64)=0),1,0)","v":0},{"$f":"IF(AND(EC63=$E63, SUM($H64:EB64)=0),1,0)","v":0},{"$f":"IF(AND(ED63=$E63, SUM($H64:EC64)=0),1,0)","v":0},{"$f":"IF(AND(EE63=$E63, SUM($H64:ED64)=0),1,0)","v":0},{"$f":"IF(AND(EF63=$E63, SUM($H64:EE64)=0),1,0)","v":0},{"$f":"IF(AND(EG63=$E63, SUM($H64:EF64)=0),1,0)","v":0},{"$f":"IF(AND(EH63=$E63, SUM($H64:EG64)=0),1,0)","v":0},{"$f":"IF(AND(EI63=$E63, SUM($H64:EH64)=0),1,0)","v":0},{"$f":"IF(AND(EJ63=$E63, SUM($H64:EI64)=0),1,0)","v":0},{"$f":"IF(AND(EK63=$E63, SUM($H64:EJ64)=0),1,0)","v":0},{"$f":"IF(AND(EL63=$E63, SUM($H64:EK64)=0),1,0)","v":0},{"$f":"IF(AND(EM63=$E63, SUM($H64:EL64)=0),1,0)","v":0},{"$f":"IF(AND(EN63=$E63, SUM($H64:EM64)=0),1,0)","v":0},{"$f":"IF(AND(EO63=$E63, SUM($H64:EN64)=0),1,0)","v":0},{"$f":"IF(AND(EP63=$E63, SUM($H64:EO64)=0),1,0)","v":0},{"$f":"IF(AND(EQ63=$E63, SUM($H64:EP64)=0),1,0)","v":0},{"$f":"IF(AND(ER63=$E63, SUM($H64:EQ64)=0),1,0)","v":0},{"$f":"IF(AND(ES63=$E63, SUM($H64:ER64)=0),1,0)","v":0},{"$f":"IF(AND(ET63=$E63, SUM($H64:ES64)=0),1,0)","v":0},{"$f":"IF(AND(EU63=$E63, SUM($H64:ET64)=0),1,0)","v":0},{"$f":"IF(AND(EV63=$E63, SUM($H64:EU64)=0),1,0)","v":0},{"$f":"IF(AND(EW63=$E63, SUM($H64:EV64)=0),1,0)","v":0},{"$f":"IF(AND(EX63=$E63, SUM($H64:EW64)=0),1,0)","v":0},{"$f":"IF(AND(EY63=$E63, SUM($H64:EX64)=0),1,0)","v":0},{"$f":"IF(AND(EZ63=$E63, SUM($H64:EY64)=0),1,0)","v":0},{"$f":"IF(AND(FA63=$E63, SUM($H64:EZ64)=0),1,0)","v":0},{"$f":"IF(AND(FB63=$E63, SUM($H64:FA64)=0),1,0)","v":0},{"$f":"IF(AND(FC63=$E63, SUM($H64:FB64)=0),1,0)","v":0},{"$f":"IF(AND(FD63=$E63, SUM($H64:FC64)=0),1,0)","v":0},{"$f":"IF(AND(FE63=$E63, SUM($H64:FD64)=0),1,0)","v":0},{"$f":"IF(AND(FF63=$E63, SUM($H64:FE64)=0),1,0)","v":0},{"$f":"IF(AND(FG63=$E63, SUM($H64:FF64)=0),1,0)","v":0},{"$f":"IF(AND(FH63=$E63, SUM($H64:FG64)=0),1,0)","v":0},{"$f":"IF(AND(FI63=$E63, SUM($H64:FH64)=0),1,0)","v":0},{"$f":"IF(AND(FJ63=$E63, SUM($H64:FI64)=0),1,0)","v":0},{"$f":"IF(AND(FK63=$E63, SUM($H64:FJ64)=0),1,0)","v":0},{"$f":"IF(AND(FL63=$E63, SUM($H64:FK64)=0),1,0)","v":0},{"$f":"IF(AND(FM63=$E63, SUM($H64:FL64)=0),1,0)","v":0},{"$f":"IF(AND(FN63=$E63, SUM($H64:FM64)=0),1,0)","v":0},{"$f":"IF(AND(FO63=$E63, SUM($H64:FN64)=0),1,0)","v":0},{"$f":"IF(AND(FP63=$E63, SUM($H64:FO64)=0),1,0)","v":0},{"$f":"IF(AND(FQ63=$E63, SUM($H64:FP64)=0),1,0)","v":0},{"$f":"IF(AND(FR63=$E63, SUM($H64:FQ64)=0),1,0)","v":0},{"$f":"IF(AND(FS63=$E63, SUM($H64:FR64)=0),1,0)","v":0}]
[]
[null,null,"Last Twelve Months (LTM)"]
[null,null,"DSCR",null,null,null,null,null,{"$f":"IF(SUM(F60:I60)=0,0,SUM(F58:I58)/SUM(F60:I60))","v":0},{"$f":"IF(SUM(G60:J60)=0,0,SUM(G58:J58)/SUM(G60:J60))","v":0},0,0,0,0,0,0,-0.28821111133156102,-0.2883620362948221,-0.11315748674983782,-8.6829857033499908E-2,-6.4405196968351924E-2,-5.1208295785040089E-2,-5.1262664884692694E-2,-5.1317303814466586E-2,-5.1372213913510163E-2,-5.1427396527617991E-2,-5.1482853009263647E-2,-5.1538584717633014E-2,-5.1594593018657493E-2,-5.1650879285047489E-2,-5.170744489632613E-2,-5.1764291238862954E-2,-5.218845113761636E-2,-5.2612894561042615E-2,-5.3037622916255252E-2,-5.346263761735158E-2,-5.3491652936419422E-2,-5.3520764057926759E-2,-5.3549971338027677E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(SUM(BS60:BV60)=0,0,SUM(BS58:BV58)/SUM(BS60:BV60))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(SUM(EE60:EH60)=0,0,SUM(EE58:EH58)/SUM(EE60:EH60))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Covenant Test",null,{"$f":"'Inputs - Partnership'!#REF!","v":{"$error":"#REF!"}},null,null,null,{"$f":"IF(AND(I60<>0,I67<$E$69),1,0)","v":{"$error":"#REF!"}},{"$f":"IF(AND(J60<>0,J67<$E$69),1,0)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"IF(AND(BV60<>0,BV67<$E$69),1,0)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"IF(AND(EH60<>0,EH67<$E$69),1,0)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[]
[null,null,"Loan Life Coverage Ratio (LLCR)"]
[null,null,"CFADS (during loan tenor)",null,null,null,null,{"$f":"SUM(I72:FS72)","v":-15870.062750552008},{"$f":"I58","v":0},{"$f":"J58","v":0},0,0,0,0,0,0,-781.00142077800547,-781.81938098913815,-782.64140068082827,-783.46749999999997,-784.29769919356556,-785.13201860892093,-785.97047869444486,-786.81310000000008,-787.65990317743695,-788.51090898109942,-789.36613826833377,-790.22561200000018,-791.08935124098571,-791.95737716072142,-792.82971103370051,-793.70637424000029,-817.06111465478295,-817.94650109291331,-818.83628164335209,-819.73047811377774,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BV58","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EH58","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Interest Rate (i)",null,null,null,null,null,{"$f":"I31","v":0},0,0,0,1.08825E-2,1.08825E-2,1.08825E-2,1.08825E-2,1.08825E-2,1.08825E-2,1.08825E-2,1.08825E-2,1.08825E-2,1.08825E-2,1.08825E-2,1.08825E-2,1.08825E-2,1.08825E-2,1.08825E-2,1.08825E-2,1.08825E-2,1.08825E-2,1.08825E-2,1.08825E-2,1.08825E-2,1.08825E-2,1.08825E-2,1.08825E-2,0,0,0,0,{"$f":"AO31","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BU31","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"DA31","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EG31","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"FM31","v":0},0,0,0,0,0,0]
[null,null,"i + 1",null,null,null,null,null,{"$f":"I74+1","v":1},{"$f":"J74+1","v":1},1,1,1.0108824999999999,1.0108824999999999,1.0108824999999999,1.0108824999999999,1.0108824999999999,1.0108824999999999,1.0108824999999999,1.0108824999999999,1.0108824999999999,1.0108824999999999,1.0108824999999999,1.0108824999999999,1.0108824999999999,1.0108824999999999,1.0108824999999999,1.0108824999999999,1.0108824999999999,1.0108824999999999,1.0108824999999999,1.0108824999999999,1.0108824999999999,1.0108824999999999,1.0108824999999999,1.0108824999999999,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"BV74+1","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"EH74+1","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[]
[null,null,"NPV (CFADS) @ start of period",null,null,null,null,{"$f":"SUM(I77:FS77)","v":-264788.81572373642},{"$f":"(J77+I72)/I75","v":-13579.619291183695},{"$f":"(K77+J72)/J75","v":-13579.619291183695},{"$f":"(L77+K72)/K75","v":-13579.619291183695},{"$f":"(M77+L72)/L75","v":-13579.619291183695},{"$f":"(N77+M72)/M75","v":-13579.619291183695},{"$f":"(O77+N72)/N75","v":-13727.399498120001},{"$f":"(P77+O72)/O75","v":-13876.78792315829},{"$f":"(Q77+P72)/P75","v":-14027.802067732058},{"$f":"(R77+Q72)/Q75","v":-14180.45962373415},{"$f":"(S77+R72)/R75","v":-13553.777054811429},{"$f":"(T77+S72)/S75","v":-12919.456652621275},{"$f":"(U77+T72)/T75","v":-12277.411238962597},{"$f":"(V77+U72)/U75","v":-11627.552666770605},{"$f":"(W77+V72)/V75","v":-10969.79180947317},{"$f":"(X77+W72)/W75","v":-10304.03855023084},{"$f":"(Y77+X72)/X75","v":-9630.2017710592809},{"$f":"(Z77+Y72)/Y75","v":-8948.1893418328327},{"$f":"(AA77+Z72)/Z75","v":-8257.9081091678909},{"$f":"(AB77+AA72)/AA75","v":-7559.2638851848096},{"$f":"(AC77+AB72)/AB75","v":-6852.1614361469983},{"$f":"(AD77+AC72)/AC75","v":-6136.5044709758668},{"$f":"(AE77+AD72)/AD75","v":-5412.195629640275},{"$f":"(AF77+AE72)/AE75","v":-4679.1364714191141},{"$f":"(AG77+AF72)/AF75","v":-3937.2274630356319},{"$f":"(AH77+AG72)/AG75","v":-3186.3679666621169},{"$f":"(AI77+AH72)/AH75","v":-2403.9825014045341},{"$f":"(AJ77+AI72)/AI75","v":-1612.1973398831551},{"$f":"(AK77+AJ72)/AJ75","v":-810.90579579108135},{"$f":"(AL77+AK72)/AK75","v":0},{"$f":"(AM77+AL72)/AL75","v":0},{"$f":"(AN77+AM72)/AM75","v":0},{"$f":"(AO77+AN72)/AN75","v":0},{"$f":"(AP77+AO72)/AO75","v":0},{"$f":"(AQ77+AP72)/AP75","v":0},{"$f":"(AR77+AQ72)/AQ75","v":0},{"$f":"(AS77+AR72)/AR75","v":0},{"$f":"(AT77+AS72)/AS75","v":0},{"$f":"(AU77+AT72)/AT75","v":0},{"$f":"(AV77+AU72)/AU75","v":0},{"$f":"(AW77+AV72)/AV75","v":0},{"$f":"(AX77+AW72)/AW75","v":0},{"$f":"(AY77+AX72)/AX75","v":0},{"$f":"(AZ77+AY72)/AY75","v":0},{"$f":"(BA77+AZ72)/AZ75","v":0},{"$f":"(BB77+BA72)/BA75","v":0},{"$f":"(BC77+BB72)/BB75","v":0},{"$f":"(BD77+BC72)/BC75","v":0},{"$f":"(BE77+BD72)/BD75","v":0},{"$f":"(BF77+BE72)/BE75","v":0},{"$f":"(BG77+BF72)/BF75","v":0},{"$f":"(BH77+BG72)/BG75","v":0},{"$f":"(BI77+BH72)/BH75","v":0},{"$f":"(BJ77+BI72)/BI75","v":0},{"$f":"(BK77+BJ72)/BJ75","v":0},{"$f":"(BL77+BK72)/BK75","v":0},{"$f":"(BM77+BL72)/BL75","v":0},{"$f":"(BN77+BM72)/BM75","v":0},{"$f":"(BO77+BN72)/BN75","v":0},{"$f":"(BP77+BO72)/BO75","v":0},{"$f":"(BQ77+BP72)/BP75","v":0},{"$f":"(BR77+BQ72)/BQ75","v":0},{"$f":"(BS77+BR72)/BR75","v":0},{"$f":"(BT77+BS72)/BS75","v":0},{"$f":"(BU77+BT72)/BT75","v":0},{"$f":"(BV77+BU72)/BU75","v":0},{"$f":"(BW77+BV72)/BV75","v":0},{"$f":"(BX77+BW72)/BW75","v":0},{"$f":"(BY77+BX72)/BX75","v":0},{"$f":"(BZ77+BY72)/BY75","v":0},{"$f":"(CA77+BZ72)/BZ75","v":0},{"$f":"(CB77+CA72)/CA75","v":0},{"$f":"(CC77+CB72)/CB75","v":0},{"$f":"(CD77+CC72)/CC75","v":0},{"$f":"(CE77+CD72)/CD75","v":0},{"$f":"(CF77+CE72)/CE75","v":0},{"$f":"(CG77+CF72)/CF75","v":0},{"$f":"(CH77+CG72)/CG75","v":0},{"$f":"(CI77+CH72)/CH75","v":0},{"$f":"(CJ77+CI72)/CI75","v":0},{"$f":"(CK77+CJ72)/CJ75","v":0},{"$f":"(CL77+CK72)/CK75","v":0},{"$f":"(CM77+CL72)/CL75","v":0},{"$f":"(CN77+CM72)/CM75","v":0},{"$f":"(CO77+CN72)/CN75","v":0},{"$f":"(CP77+CO72)/CO75","v":0},{"$f":"(CQ77+CP72)/CP75","v":0},{"$f":"(CR77+CQ72)/CQ75","v":0},{"$f":"(CS77+CR72)/CR75","v":0},{"$f":"(CT77+CS72)/CS75","v":0},{"$f":"(CU77+CT72)/CT75","v":0},{"$f":"(CV77+CU72)/CU75","v":0},{"$f":"(CW77+CV72)/CV75","v":0},{"$f":"(CX77+CW72)/CW75","v":0},{"$f":"(CY77+CX72)/CX75","v":0},{"$f":"(CZ77+CY72)/CY75","v":0},{"$f":"(DA77+CZ72)/CZ75","v":0},{"$f":"(DB77+DA72)/DA75","v":0},{"$f":"(DC77+DB72)/DB75","v":0},{"$f":"(DD77+DC72)/DC75","v":0},{"$f":"(DE77+DD72)/DD75","v":0},{"$f":"(DF77+DE72)/DE75","v":0},{"$f":"(DG77+DF72)/DF75","v":0},{"$f":"(DH77+DG72)/DG75","v":0},{"$f":"(DI77+DH72)/DH75","v":0},{"$f":"(DJ77+DI72)/DI75","v":0},{"$f":"(DK77+DJ72)/DJ75","v":0},{"$f":"(DL77+DK72)/DK75","v":0},{"$f":"(DM77+DL72)/DL75","v":0},{"$f":"(DN77+DM72)/DM75","v":0},{"$f":"(DO77+DN72)/DN75","v":0},{"$f":"(DP77+DO72)/DO75","v":0},{"$f":"(DQ77+DP72)/DP75","v":0},{"$f":"(DR77+DQ72)/DQ75","v":0},{"$f":"(DS77+DR72)/DR75","v":0},{"$f":"(DT77+DS72)/DS75","v":0},{"$f":"(DU77+DT72)/DT75","v":0},{"$f":"(DV77+DU72)/DU75","v":0},{"$f":"(DW77+DV72)/DV75","v":0},{"$f":"(DX77+DW72)/DW75","v":0},{"$f":"(DY77+DX72)/DX75","v":0},{"$f":"(DZ77+DY72)/DY75","v":0},{"$f":"(EA77+DZ72)/DZ75","v":0},{"$f":"(EB77+EA72)/EA75","v":0},{"$f":"(EC77+EB72)/EB75","v":0},{"$f":"(ED77+EC72)/EC75","v":0},{"$f":"(EE77+ED72)/ED75","v":0},{"$f":"(EF77+EE72)/EE75","v":0},{"$f":"(EG77+EF72)/EF75","v":0},{"$f":"(EH77+EG72)/EG75","v":0},{"$f":"(EI77+EH72)/EH75","v":0},{"$f":"(EJ77+EI72)/EI75","v":0},{"$f":"(EK77+EJ72)/EJ75","v":0},{"$f":"(EL77+EK72)/EK75","v":0},{"$f":"(EM77+EL72)/EL75","v":0},{"$f":"(EN77+EM72)/EM75","v":0},{"$f":"(EO77+EN72)/EN75","v":0},{"$f":"(EP77+EO72)/EO75","v":0},{"$f":"(EQ77+EP72)/EP75","v":0},{"$f":"(ER77+EQ72)/EQ75","v":0},{"$f":"(ES77+ER72)/ER75","v":0},{"$f":"(ET77+ES72)/ES75","v":0},{"$f":"(EU77+ET72)/ET75","v":0},{"$f":"(EV77+EU72)/EU75","v":0},{"$f":"(EW77+EV72)/EV75","v":0},{"$f":"(EX77+EW72)/EW75","v":0},{"$f":"(EY77+EX72)/EX75","v":0},{"$f":"(EZ77+EY72)/EY75","v":0},{"$f":"(FA77+EZ72)/EZ75","v":0},{"$f":"(FB77+FA72)/FA75","v":0},{"$f":"(FC77+FB72)/FB75","v":0},{"$f":"(FD77+FC72)/FC75","v":0},{"$f":"(FE77+FD72)/FD75","v":0},{"$f":"(FF77+FE72)/FE75","v":0},{"$f":"(FG77+FF72)/FF75","v":0},{"$f":"(FH77+FG72)/FG75","v":0},{"$f":"(FI77+FH72)/FH75","v":0},{"$f":"(FJ77+FI72)/FI75","v":0},{"$f":"(FK77+FJ72)/FJ75","v":0},{"$f":"(FL77+FK72)/FK75","v":0},{"$f":"(FM77+FL72)/FL75","v":0},{"$f":"(FN77+FM72)/FM75","v":0},{"$f":"(FO77+FN72)/FN75","v":0},{"$f":"(FP77+FO72)/FO75","v":0},{"$f":"(FQ77+FP72)/FP75","v":0},{"$f":"(FR77+FQ72)/FQ75","v":0},{"$f":"(FS77+FR72)/FR75","v":0},{"$f":"(FT77+FS72)/FS75","v":0}]
[null,null,null,null,null,null,null," "]
[null,null,"Debt balance b/f",null,null,null,null,null,{"$f":"I23","v":0},0,0,0,0,0,0,0,249007.5,249007.5,249007.5,236409.55723052184,223674.51734885486,210800.88839567566,197787.16217541351,184631.81407955938,171333.30290805211,157890.07068872094,144300.54249476289,130563.12626023413,116676.21259353314,102638.17458885429,88447.367635589559,74102.129225655997,59600.778758726359,44941.61734534039,30122.927607873313,15142.97347933834,0,0,0,0,{"$f":"AO23","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BU23","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"DA23","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EG23","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"FM23","v":0},0,0,0,0,0,0]
[null,null,null,null,"Min","Min Date","At CoD"]
[null,null,"LLCR",null,{"$f":"MIN(I81:FS81)","v":-5.6947921744261318E-2},{"$f":"SUMPRODUCT(I82:FS82,I3:FS3)","v":"2022-03-31"},{"$f":"LOOKUP(Op_start,$I$2:$FS$2,$I$81:$FS$81)","v":-5.6947921744261318E-2},null,{"$f":"IF(I79=0,\"N/A\",I77/I79)","v":"N/A"},{"$f":"IF(J79=0,\"N/A\",J77/J79)","v":"N/A"},"N/A","N/A","N/A","N/A","N/A","N/A",-5.6947921744261318E-2,-5.4431200083577519E-2,-5.1883805317595955E-2,-5.1932804167434531E-2,-5.1984252853603551E-2,-5.2038641264560266E-2,-5.2096599379348962E-2,-5.2158951148633288E-2,-5.2226795316232109E-2,-5.2301630325115839E-2,-5.2385554166985607E-2,-5.2481597464888327E-2,-5.2594306367774457E-2,-5.2730825068940744E-2,-5.2903060842890676E-2,-5.3132447126397364E-2,-5.346185122112334E-2,-5.3491232479059465E-2,-5.3520605993879915E-2,-5.3549971338027677E-2,"N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A",{"$f":"IF(BV79=0,\"N/A\",BV77/BV79)","v":"N/A"},"N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A",{"$f":"IF(EH79=0,\"N/A\",EH77/EH79)","v":"N/A"},"N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A"]
[null,null,"Min flag",null,null,null,null,null,{"$f":"IF(AND(I81=$E81, SUM($H82:H82)=0),1,0)","v":0},{"$f":"IF(AND(J81=$E81, SUM($H82:I82)=0),1,0)","v":0},{"$f":"IF(AND(K81=$E81, SUM($H82:J82)=0),1,0)","v":0},{"$f":"IF(AND(L81=$E81, SUM($H82:K82)=0),1,0)","v":0},{"$f":"IF(AND(M81=$E81, SUM($H82:L82)=0),1,0)","v":0},{"$f":"IF(AND(N81=$E81, SUM($H82:M82)=0),1,0)","v":0},{"$f":"IF(AND(O81=$E81, SUM($H82:N82)=0),1,0)","v":0},{"$f":"IF(AND(P81=$E81, SUM($H82:O82)=0),1,0)","v":0},{"$f":"IF(AND(Q81=$E81, SUM($H82:P82)=0),1,0)","v":1},{"$f":"IF(AND(R81=$E81, SUM($H82:Q82)=0),1,0)","v":0},{"$f":"IF(AND(S81=$E81, SUM($H82:R82)=0),1,0)","v":0},{"$f":"IF(AND(T81=$E81, SUM($H82:S82)=0),1,0)","v":0},{"$f":"IF(AND(U81=$E81, SUM($H82:T82)=0),1,0)","v":0},{"$f":"IF(AND(V81=$E81, SUM($H82:U82)=0),1,0)","v":0},{"$f":"IF(AND(W81=$E81, SUM($H82:V82)=0),1,0)","v":0},{"$f":"IF(AND(X81=$E81, SUM($H82:W82)=0),1,0)","v":0},{"$f":"IF(AND(Y81=$E81, SUM($H82:X82)=0),1,0)","v":0},{"$f":"IF(AND(Z81=$E81, SUM($H82:Y82)=0),1,0)","v":0},{"$f":"IF(AND(AA81=$E81, SUM($H82:Z82)=0),1,0)","v":0},{"$f":"IF(AND(AB81=$E81, SUM($H82:AA82)=0),1,0)","v":0},{"$f":"IF(AND(AC81=$E81, SUM($H82:AB82)=0),1,0)","v":0},{"$f":"IF(AND(AD81=$E81, SUM($H82:AC82)=0),1,0)","v":0},{"$f":"IF(AND(AE81=$E81, SUM($H82:AD82)=0),1,0)","v":0},{"$f":"IF(AND(AF81=$E81, SUM($H82:AE82)=0),1,0)","v":0},{"$f":"IF(AND(AG81=$E81, SUM($H82:AF82)=0),1,0)","v":0},{"$f":"IF(AND(AH81=$E81, SUM($H82:AG82)=0),1,0)","v":0},{"$f":"IF(AND(AI81=$E81, SUM($H82:AH82)=0),1,0)","v":0},{"$f":"IF(AND(AJ81=$E81, SUM($H82:AI82)=0),1,0)","v":0},{"$f":"IF(AND(AK81=$E81, SUM($H82:AJ82)=0),1,0)","v":0},{"$f":"IF(AND(AL81=$E81, SUM($H82:AK82)=0),1,0)","v":0},{"$f":"IF(AND(AM81=$E81, SUM($H82:AL82)=0),1,0)","v":0},{"$f":"IF(AND(AN81=$E81, SUM($H82:AM82)=0),1,0)","v":0},{"$f":"IF(AND(AO81=$E81, SUM($H82:AN82)=0),1,0)","v":0},{"$f":"IF(AND(AP81=$E81, SUM($H82:AO82)=0),1,0)","v":0},{"$f":"IF(AND(AQ81=$E81, SUM($H82:AP82)=0),1,0)","v":0},{"$f":"IF(AND(AR81=$E81, SUM($H82:AQ82)=0),1,0)","v":0},{"$f":"IF(AND(AS81=$E81, SUM($H82:AR82)=0),1,0)","v":0},{"$f":"IF(AND(AT81=$E81, SUM($H82:AS82)=0),1,0)","v":0},{"$f":"IF(AND(AU81=$E81, SUM($H82:AT82)=0),1,0)","v":0},{"$f":"IF(AND(AV81=$E81, SUM($H82:AU82)=0),1,0)","v":0},{"$f":"IF(AND(AW81=$E81, SUM($H82:AV82)=0),1,0)","v":0},{"$f":"IF(AND(AX81=$E81, SUM($H82:AW82)=0),1,0)","v":0},{"$f":"IF(AND(AY81=$E81, SUM($H82:AX82)=0),1,0)","v":0},{"$f":"IF(AND(AZ81=$E81, SUM($H82:AY82)=0),1,0)","v":0},{"$f":"IF(AND(BA81=$E81, SUM($H82:AZ82)=0),1,0)","v":0},{"$f":"IF(AND(BB81=$E81, SUM($H82:BA82)=0),1,0)","v":0},{"$f":"IF(AND(BC81=$E81, SUM($H82:BB82)=0),1,0)","v":0},{"$f":"IF(AND(BD81=$E81, SUM($H82:BC82)=0),1,0)","v":0},{"$f":"IF(AND(BE81=$E81, SUM($H82:BD82)=0),1,0)","v":0},{"$f":"IF(AND(BF81=$E81, SUM($H82:BE82)=0),1,0)","v":0},{"$f":"IF(AND(BG81=$E81, SUM($H82:BF82)=0),1,0)","v":0},{"$f":"IF(AND(BH81=$E81, SUM($H82:BG82)=0),1,0)","v":0},{"$f":"IF(AND(BI81=$E81, SUM($H82:BH82)=0),1,0)","v":0},{"$f":"IF(AND(BJ81=$E81, SUM($H82:BI82)=0),1,0)","v":0},{"$f":"IF(AND(BK81=$E81, SUM($H82:BJ82)=0),1,0)","v":0},{"$f":"IF(AND(BL81=$E81, SUM($H82:BK82)=0),1,0)","v":0},{"$f":"IF(AND(BM81=$E81, SUM($H82:BL82)=0),1,0)","v":0},{"$f":"IF(AND(BN81=$E81, SUM($H82:BM82)=0),1,0)","v":0},{"$f":"IF(AND(BO81=$E81, SUM($H82:BN82)=0),1,0)","v":0},{"$f":"IF(AND(BP81=$E81, SUM($H82:BO82)=0),1,0)","v":0},{"$f":"IF(AND(BQ81=$E81, SUM($H82:BP82)=0),1,0)","v":0},{"$f":"IF(AND(BR81=$E81, SUM($H82:BQ82)=0),1,0)","v":0},{"$f":"IF(AND(BS81=$E81, SUM($H82:BR82)=0),1,0)","v":0},{"$f":"IF(AND(BT81=$E81, SUM($H82:BS82)=0),1,0)","v":0},{"$f":"IF(AND(BU81=$E81, SUM($H82:BT82)=0),1,0)","v":0},{"$f":"IF(AND(BV81=$E81, SUM($H82:BU82)=0),1,0)","v":0},{"$f":"IF(AND(BW81=$E81, SUM($H82:BV82)=0),1,0)","v":0},{"$f":"IF(AND(BX81=$E81, SUM($H82:BW82)=0),1,0)","v":0},{"$f":"IF(AND(BY81=$E81, SUM($H82:BX82)=0),1,0)","v":0},{"$f":"IF(AND(BZ81=$E81, SUM($H82:BY82)=0),1,0)","v":0},{"$f":"IF(AND(CA81=$E81, SUM($H82:BZ82)=0),1,0)","v":0},{"$f":"IF(AND(CB81=$E81, SUM($H82:CA82)=0),1,0)","v":0},{"$f":"IF(AND(CC81=$E81, SUM($H82:CB82)=0),1,0)","v":0},{"$f":"IF(AND(CD81=$E81, SUM($H82:CC82)=0),1,0)","v":0},{"$f":"IF(AND(CE81=$E81, SUM($H82:CD82)=0),1,0)","v":0},{"$f":"IF(AND(CF81=$E81, SUM($H82:CE82)=0),1,0)","v":0},{"$f":"IF(AND(CG81=$E81, SUM($H82:CF82)=0),1,0)","v":0},{"$f":"IF(AND(CH81=$E81, SUM($H82:CG82)=0),1,0)","v":0},{"$f":"IF(AND(CI81=$E81, SUM($H82:CH82)=0),1,0)","v":0},{"$f":"IF(AND(CJ81=$E81, SUM($H82:CI82)=0),1,0)","v":0},{"$f":"IF(AND(CK81=$E81, SUM($H82:CJ82)=0),1,0)","v":0},{"$f":"IF(AND(CL81=$E81, SUM($H82:CK82)=0),1,0)","v":0},{"$f":"IF(AND(CM81=$E81, SUM($H82:CL82)=0),1,0)","v":0},{"$f":"IF(AND(CN81=$E81, SUM($H82:CM82)=0),1,0)","v":0},{"$f":"IF(AND(CO81=$E81, SUM($H82:CN82)=0),1,0)","v":0},{"$f":"IF(AND(CP81=$E81, SUM($H82:CO82)=0),1,0)","v":0},{"$f":"IF(AND(CQ81=$E81, SUM($H82:CP82)=0),1,0)","v":0},{"$f":"IF(AND(CR81=$E81, SUM($H82:CQ82)=0),1,0)","v":0},{"$f":"IF(AND(CS81=$E81, SUM($H82:CR82)=0),1,0)","v":0},{"$f":"IF(AND(CT81=$E81, SUM($H82:CS82)=0),1,0)","v":0},{"$f":"IF(AND(CU81=$E81, SUM($H82:CT82)=0),1,0)","v":0},{"$f":"IF(AND(CV81=$E81, SUM($H82:CU82)=0),1,0)","v":0},{"$f":"IF(AND(CW81=$E81, SUM($H82:CV82)=0),1,0)","v":0},{"$f":"IF(AND(CX81=$E81, SUM($H82:CW82)=0),1,0)","v":0},{"$f":"IF(AND(CY81=$E81, SUM($H82:CX82)=0),1,0)","v":0},{"$f":"IF(AND(CZ81=$E81, SUM($H82:CY82)=0),1,0)","v":0},{"$f":"IF(AND(DA81=$E81, SUM($H82:CZ82)=0),1,0)","v":0},{"$f":"IF(AND(DB81=$E81, SUM($H82:DA82)=0),1,0)","v":0},{"$f":"IF(AND(DC81=$E81, SUM($H82:DB82)=0),1,0)","v":0},{"$f":"IF(AND(DD81=$E81, SUM($H82:DC82)=0),1,0)","v":0},{"$f":"IF(AND(DE81=$E81, SUM($H82:DD82)=0),1,0)","v":0},{"$f":"IF(AND(DF81=$E81, SUM($H82:DE82)=0),1,0)","v":0},{"$f":"IF(AND(DG81=$E81, SUM($H82:DF82)=0),1,0)","v":0},{"$f":"IF(AND(DH81=$E81, SUM($H82:DG82)=0),1,0)","v":0},{"$f":"IF(AND(DI81=$E81, SUM($H82:DH82)=0),1,0)","v":0},{"$f":"IF(AND(DJ81=$E81, SUM($H82:DI82)=0),1,0)","v":0},{"$f":"IF(AND(DK81=$E81, SUM($H82:DJ82)=0),1,0)","v":0},{"$f":"IF(AND(DL81=$E81, SUM($H82:DK82)=0),1,0)","v":0},{"$f":"IF(AND(DM81=$E81, SUM($H82:DL82)=0),1,0)","v":0},{"$f":"IF(AND(DN81=$E81, SUM($H82:DM82)=0),1,0)","v":0},{"$f":"IF(AND(DO81=$E81, SUM($H82:DN82)=0),1,0)","v":0},{"$f":"IF(AND(DP81=$E81, SUM($H82:DO82)=0),1,0)","v":0},{"$f":"IF(AND(DQ81=$E81, SUM($H82:DP82)=0),1,0)","v":0},{"$f":"IF(AND(DR81=$E81, SUM($H82:DQ82)=0),1,0)","v":0},{"$f":"IF(AND(DS81=$E81, SUM($H82:DR82)=0),1,0)","v":0},{"$f":"IF(AND(DT81=$E81, SUM($H82:DS82)=0),1,0)","v":0},{"$f":"IF(AND(DU81=$E81, SUM($H82:DT82)=0),1,0)","v":0},{"$f":"IF(AND(DV81=$E81, SUM($H82:DU82)=0),1,0)","v":0},{"$f":"IF(AND(DW81=$E81, SUM($H82:DV82)=0),1,0)","v":0},{"$f":"IF(AND(DX81=$E81, SUM($H82:DW82)=0),1,0)","v":0},{"$f":"IF(AND(DY81=$E81, SUM($H82:DX82)=0),1,0)","v":0},{"$f":"IF(AND(DZ81=$E81, SUM($H82:DY82)=0),1,0)","v":0},{"$f":"IF(AND(EA81=$E81, SUM($H82:DZ82)=0),1,0)","v":0},{"$f":"IF(AND(EB81=$E81, SUM($H82:EA82)=0),1,0)","v":0},{"$f":"IF(AND(EC81=$E81, SUM($H82:EB82)=0),1,0)","v":0},{"$f":"IF(AND(ED81=$E81, SUM($H82:EC82)=0),1,0)","v":0},{"$f":"IF(AND(EE81=$E81, SUM($H82:ED82)=0),1,0)","v":0},{"$f":"IF(AND(EF81=$E81, SUM($H82:EE82)=0),1,0)","v":0},{"$f":"IF(AND(EG81=$E81, SUM($H82:EF82)=0),1,0)","v":0},{"$f":"IF(AND(EH81=$E81, SUM($H82:EG82)=0),1,0)","v":0},{"$f":"IF(AND(EI81=$E81, SUM($H82:EH82)=0),1,0)","v":0},{"$f":"IF(AND(EJ81=$E81, SUM($H82:EI82)=0),1,0)","v":0},{"$f":"IF(AND(EK81=$E81, SUM($H82:EJ82)=0),1,0)","v":0},{"$f":"IF(AND(EL81=$E81, SUM($H82:EK82)=0),1,0)","v":0},{"$f":"IF(AND(EM81=$E81, SUM($H82:EL82)=0),1,0)","v":0},{"$f":"IF(AND(EN81=$E81, SUM($H82:EM82)=0),1,0)","v":0},{"$f":"IF(AND(EO81=$E81, SUM($H82:EN82)=0),1,0)","v":0},{"$f":"IF(AND(EP81=$E81, SUM($H82:EO82)=0),1,0)","v":0},{"$f":"IF(AND(EQ81=$E81, SUM($H82:EP82)=0),1,0)","v":0},{"$f":"IF(AND(ER81=$E81, SUM($H82:EQ82)=0),1,0)","v":0},{"$f":"IF(AND(ES81=$E81, SUM($H82:ER82)=0),1,0)","v":0},{"$f":"IF(AND(ET81=$E81, SUM($H82:ES82)=0),1,0)","v":0},{"$f":"IF(AND(EU81=$E81, SUM($H82:ET82)=0),1,0)","v":0},{"$f":"IF(AND(EV81=$E81, SUM($H82:EU82)=0),1,0)","v":0},{"$f":"IF(AND(EW81=$E81, SUM($H82:EV82)=0),1,0)","v":0},{"$f":"IF(AND(EX81=$E81, SUM($H82:EW82)=0),1,0)","v":0},{"$f":"IF(AND(EY81=$E81, SUM($H82:EX82)=0),1,0)","v":0},{"$f":"IF(AND(EZ81=$E81, SUM($H82:EY82)=0),1,0)","v":0},{"$f":"IF(AND(FA81=$E81, SUM($H82:EZ82)=0),1,0)","v":0},{"$f":"IF(AND(FB81=$E81, SUM($H82:FA82)=0),1,0)","v":0},{"$f":"IF(AND(FC81=$E81, SUM($H82:FB82)=0),1,0)","v":0},{"$f":"IF(AND(FD81=$E81, SUM($H82:FC82)=0),1,0)","v":0},{"$f":"IF(AND(FE81=$E81, SUM($H82:FD82)=0),1,0)","v":0},{"$f":"IF(AND(FF81=$E81, SUM($H82:FE82)=0),1,0)","v":0},{"$f":"IF(AND(FG81=$E81, SUM($H82:FF82)=0),1,0)","v":0},{"$f":"IF(AND(FH81=$E81, SUM($H82:FG82)=0),1,0)","v":0},{"$f":"IF(AND(FI81=$E81, SUM($H82:FH82)=0),1,0)","v":0},{"$f":"IF(AND(FJ81=$E81, SUM($H82:FI82)=0),1,0)","v":0},{"$f":"IF(AND(FK81=$E81, SUM($H82:FJ82)=0),1,0)","v":0},{"$f":"IF(AND(FL81=$E81, SUM($H82:FK82)=0),1,0)","v":0},{"$f":"IF(AND(FM81=$E81, SUM($H82:FL82)=0),1,0)","v":0},{"$f":"IF(AND(FN81=$E81, SUM($H82:FM82)=0),1,0)","v":0},{"$f":"IF(AND(FO81=$E81, SUM($H82:FN82)=0),1,0)","v":0},{"$f":"IF(AND(FP81=$E81, SUM($H82:FO82)=0),1,0)","v":0},{"$f":"IF(AND(FQ81=$E81, SUM($H82:FP82)=0),1,0)","v":0},{"$f":"IF(AND(FR81=$E81, SUM($H82:FQ82)=0),1,0)","v":0},{"$f":"IF(AND(FS81=$E81, SUM($H82:FR82)=0),1,0)","v":0}]